{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Overview","Settings","HR"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":41,"n_cols":11,"rows_kept":41}
[]
[null,"HR budget",null,{"$f":"+Settings!C2","v":2021},{"$f":"D2+1","v":2022},{"$f":"E2+1","v":2023},{"$f":"F2+1","v":2024},{"$f":"G2+1","v":2025},{"$f":"H2+1","v":2026},{"$f":"I2+1","v":2027},2028]
[null,"in TEUR",null,"PY","FC","B","B","B","B","B","B"]
[]
[null,"Management",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!K:K)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!L:L)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!M:M)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!N:N)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!O:O)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!P:P)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!Q:Q)","v":{"v":261.8,"d":"261.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B5,HR!R:R)","v":{"v":261.8,"d":"261.80"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B5,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Secretariat",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!K:K)","v":{"v":59.5,"d":"59.50"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!L:L)","v":{"v":59.5,"d":"59.50"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!M:M)","v":{"v":61.642,"d":"61.64"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!N:N)","v":{"v":63.31276000000001,"d":"63.31"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!O:O)","v":{"v":64.46001520000002,"d":"64.46"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!P:P)","v":{"v":65.63021550400002,"d":"65.63"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!Q:Q)","v":{"v":68.01381981408001,"d":"68.01"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B8,HR!R:R)","v":{"v":70.42129621036162,"d":"70.42"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B8,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Sales",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!K:K)","v":55.93},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!L:L)","v":54.74},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!M:M)","v":{"v":58.072,"d":"58.07"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!N:N)","v":{"v":59.74276000000001,"d":"59.74"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!O:O)","v":{"v":60.890015200000015,"d":"60.89"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!P:P)","v":{"v":62.06021550400001,"d":"62.06"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!Q:Q)","v":{"v":64.44381981408002,"d":"64.44"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B11,HR!R:R)","v":{"v":66.85129621036162,"d":"66.85"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B11,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Marketing & Design",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!K:K)","v":{"v":20,"d":"20.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!L:L)","v":{"v":45,"d":"45.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!M:M)","v":{"v":45,"d":"45.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!N:N)","v":{"v":45,"d":"45.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!O:O)","v":{"v":45,"d":"45.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!P:P)","v":{"v":45,"d":"45.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!Q:Q)","v":{"v":46,"d":"46.00"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B14,HR!R:R)","v":{"v":47,"d":"47.00"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B14,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Procurement",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!K:K)","v":51.17},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!L:L)","v":51.17},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!M:M)","v":{"v":53.169200000000004,"d":"53.17"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!N:N)","v":{"v":54.728576000000004,"d":"54.73"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!O:O)","v":{"v":55.79934752,"d":"55.80"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!P:P)","v":{"v":56.8915344704,"d":"56.89"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!Q:Q)","v":{"v":59.195565159808005,"d":"59.20"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B17,HR!R:R)","v":{"v":61.52187646300417,"d":"61.52"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B17,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"IT & DevOps",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!K:K)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!L:L)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!M:M)","v":76.06},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!N:N)","v":{"v":77.83840000000001,"d":"77.84"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!O:O)","v":{"v":79.05956800000001,"d":"79.06"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!P:P)","v":{"v":80.30515936,"d":"80.31"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!Q:Q)","v":{"v":81.57566254720001,"d":"81.58"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B20,HR!R:R)","v":{"v":82.87157579814401,"d":"82.87"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B20,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Finance",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!K:K)","v":54.74},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!L:L)","v":54.74},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!M:M)","v":{"v":56.882000000000005,"d":"56.88"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!N:N)","v":{"v":58.552760000000006,"d":"58.55"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!O:O)","v":{"v":59.70001520000001,"d":"59.70"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!P:P)","v":{"v":60.870215504000015,"d":"60.87"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!Q:Q)","v":{"v":63.25381981408001,"d":"63.25"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B23,HR!R:R)","v":{"v":65.66129621036161,"d":"65.66"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B23,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"QM",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!K:K)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!L:L)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!M:M)","v":{"v":76.4932,"d":"76.49"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!N:N)","v":{"v":78.60949600000001,"d":"78.61"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!O:O)","v":{"v":80.06268592,"d":"80.06"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!P:P)","v":{"v":81.54493963840001,"d":"81.54"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!Q:Q)","v":{"v":84.24683843116802,"d":"84.25"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B26,HR!R:R)","v":{"v":86.97897519979136,"d":"86.98"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B26,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"HR",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!K:K)","v":65.45},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!L:L)","v":65.45},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!M:M)","v":{"v":68.068,"d":"68.07"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!N:N)","v":{"v":70.11004,"d":"70.11"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!O:O)","v":{"v":71.5122408,"d":"71.51"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!P:P)","v":{"v":72.942485616,"d":"72.94"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!Q:Q)","v":{"v":74.40133532832,"d":"74.40"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B29,HR!R:R)","v":{"v":75.8893620348864,"d":"75.89"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B29,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Development",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!K:K)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!L:L)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!M:M)","v":{"v":76.4932,"d":"76.49"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!N:N)","v":{"v":78.60949600000001,"d":"78.61"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!O:O)","v":{"v":80.06268592,"d":"80.06"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!P:P)","v":{"v":81.54493963840001,"d":"81.54"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!Q:Q)","v":{"v":84.24683843116802,"d":"84.25"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B32,HR!R:R)","v":{"v":86.97897519979136,"d":"86.98"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B32,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Support",null,{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!K:K)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!L:L)","v":73.78},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!M:M)","v":{"v":76.4932,"d":"76.49"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!N:N)","v":{"v":78.60949600000001,"d":"78.61"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!O:O)","v":{"v":80.06268592,"d":"80.06"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!P:P)","v":{"v":81.54493963840001,"d":"81.54"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!Q:Q)","v":{"v":84.24683843116802,"d":"84.25"}},{"$f":"+SUMIF(HR!$B:$B,Overview!$B35,HR!R:R)","v":{"v":86.97897519979136,"d":"86.98"}}]
[null,"FTE",null,{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!T:T,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!U:U,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!V:V,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!W:W,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!X:X,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!Y:Y,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!Z:Z,\">0\")","v":{"v":1,"d":"1.00"}},{"$f":"+SUMIFS(HR!$G:$G,HR!$B:$B,Overview!$B35,HR!AA:AA,\">0\")","v":{"v":1,"d":"1.00"}}]
[]
[null,"Other",null,{"$f":"+Settings!C9","v":0},{"$f":"+Settings!D9","v":0},{"$f":"+Settings!E9","v":{"v":10,"d":"10.00"}},{"$f":"+Settings!F9","v":{"v":10,"d":"10.00"}},{"$f":"+Settings!G9","v":{"v":10,"d":"10.00"}},{"$f":"+Settings!H9","v":{"v":10,"d":"10.00"}},{"$f":"+Settings!I9","v":{"v":10,"d":"10.00"}},{"$f":"+Settings!J9","v":{"v":10,"d":"10.00"}}]
[]
[null,"Total",null,{"$f":"+D35+D32+D29+D26+D23+D20+D17+D14+D11+D8+D5+D38","v":863.71},{"$f":"+E35+E32+E29+E26+E23+E20+E17+E14+E11+E8+E5+E38","v":887.52},{"v":920.1728,"d":"920.17"},{"v":936.9137840000001,"d":"936.91"},{"v":948.4092596800001,"d":"948.41"},{"v":960.1346448736001,"d":"960.13"},{"$f":"+J35+J32+J29+J26+J23+J20+J17+J14+J11+J8+J5+J38","v":{"v":981.424537771072,"d":"981.42"}},{"v":1002.9536285264935,"d":"1,002.95"}]
[null,"FTE",null,{"$f":"+D36+D33+D30+D27+D24+D21+D18+D15+D12+D9+D6","v":{"v":11,"d":"11.00"}},{"$f":"+E36+E33+E30+E27+E24+E21+E18+E15+E12+E9+E6","v":{"v":11,"d":"11.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"$f":"+I36+I33+I30+I27+I24+I21+I18+I15+I12+I9+I6","v":{"v":11,"d":"11.00"}},{"$f":"+J36+J33+J30+J27+J24+J21+J18+J15+J12+J9+J6","v":{"v":11,"d":"11.00"}},{"v":11,"d":"11.00"}]

{"sheet":"Settings","index":1,"n_rows":9,"n_cols":10,"rows_kept":9}
[]
[null,"Basis year",2021]
[]
[null,null,{"$f":"+Settings!C2","v":2021},{"$f":"C4+1","v":2022},{"$f":"D4+1","v":2023},{"$f":"E4+1","v":2024},{"$f":"F4+1","v":2025},{"$f":"G4+1","v":2026},{"$f":"H4+1","v":2027},2028]
[null,"in TEUR","PY","FC","B","B","B","B","B","B"]
[]
[null,"Inflation",null,null,{"v":0.04,"d":"4.0%"},{"v":0.03,"d":"3.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"}]
[]
[null,"Buffer",null,null,10,10,10,10,10,10]

{"sheet":"HR","index":2,"n_rows":300,"n_cols":29,"rows_kept":300}
[]
[null,"HR Costs"]
[null,"in TEUR",{"$nulls":8},{"$f":"+Overview!D2","v":2021},{"$f":"K3+1","v":2022},{"$f":"L3+1","v":2023},{"$f":"M3+1","v":2024},{"$f":"N3+1","v":2025},{"$f":"O3+1","v":2026},{"$f":"P3+1","v":2027},2028,null,2021,{"$f":"T3+1","v":2022},{"$f":"U3+1","v":2023},{"$f":"V3+1","v":2024},{"$f":"W3+1","v":2025},{"$f":"X3+1","v":2026},{"$f":"Y3+1","v":2027},2028]
[null,"Department","Position","ID","Name","Type","FTE","Start","End",null,"PY","FC","B","B","B","B","B","B",null,"PY","FC","B","B","B","B","B","B",null,"is last"]
[null,"Sales","Clerk",1,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"$f":"+L5*(1+Settings!E$7)","v":{"v":46.800000000000004,"d":"46.8"}},{"$f":"+M5*(1+Settings!F$7)","v":{"v":48.20400000000001,"d":"48.2"}},{"$f":"+N5*(1+Settings!G$7)","v":{"v":49.16808000000001,"d":"49.2"}},{"$f":"+O5*(1+Settings!H$7)","v":{"v":50.15144160000001,"d":"50.2"}},{"$f":"+P5*(1+Settings!I$7)","v":{"v":51.15447043200001,"d":"51.2"}},{"$f":"+Q5*(1+Settings!J$7)","v":{"v":52.177559840640015,"d":"52.2"}},null,{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,K:K),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,L:L),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,M:M),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,N:N),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,O:O),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,P:P),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,Q:Q),\"\")","v":""},{"$f":"+IF($AC5=1,SUMIF($D:$D,$D5,R:R),\"\")","v":""},null,{"$f":"+IF(AND(D5<>\"\",ISERROR(VLOOKUP(D5,D6:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Sales","Clerk",1,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D6<>\"\",ISERROR(VLOOKUP(D6,D7:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Sales","Clerk",1,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":2,"d":"2.0"},{"v":1,"d":"1.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":3,"d":"3.0"},{"v":4,"d":"4.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D7<>\"\",ISERROR(VLOOKUP(D7,D8:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Sales","Clerk",1,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D8<>\"\",ISERROR(VLOOKUP(D8,D9:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Sales","Clerk",1,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K5:K8)*0.19","v":{"v":8.93,"d":"8.9"}},{"$f":"+SUM(L5:L8)*0.19","v":{"v":8.74,"d":"8.7"}},{"v":9.272,"d":"9.3"},{"v":9.538760000000002,"d":"9.5"},{"v":9.721935200000003,"d":"9.7"},{"v":9.908773904000002,"d":"9.9"},{"$f":"+SUM(Q5:Q8)*0.19","v":{"v":10.289349382080003,"d":"10.3"}},{"v":10.673736369721603,"d":"10.7"},null,{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,K:K),\"\")","v":{"v":55.93,"d":"55.9"}},{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,L:L),\"\")","v":{"v":54.74,"d":"54.7"}},{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,M:M),\"\")","v":{"v":58.072,"d":"58.1"}},{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,N:N),\"\")","v":{"v":59.74276000000001,"d":"59.7"}},{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,O:O),\"\")","v":{"v":60.890015200000015,"d":"60.9"}},{"$f":"+IF($AC9=1,SUMIF($D:$D,$D9,P:P),\"\")","v":{"v":62.06021550400001,"d":"62.1"}},{"v":64.44381981408002,"d":"64.4"},{"v":66.85129621036162,"d":"66.9"},null,{"$f":"+IF(AND(D9<>\"\",ISERROR(VLOOKUP(D9,D10:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Marketing & Design","Clerk",2,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":20,"d":"20.0"},{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"v":46,"d":"46.0"},{"v":47,"d":"47.0"},null,{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,K:K),\"\")","v":{"v":20,"d":"20.0"}},{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,L:L),\"\")","v":{"v":45,"d":"45.0"}},{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,M:M),\"\")","v":{"v":45,"d":"45.0"}},{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,N:N),\"\")","v":{"v":45,"d":"45.0"}},{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,O:O),\"\")","v":{"v":45,"d":"45.0"}},{"$f":"+IF($AC10=1,SUMIF($D:$D,$D10,P:P),\"\")","v":{"v":45,"d":"45.0"}},{"v":46,"d":"46.0"},{"v":47,"d":"47.0"},null,{"$f":"+IF(AND(D10<>\"\",ISERROR(VLOOKUP(D10,D11:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Development","Clerk",3,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":57,"d":"57.0"},{"v":57,"d":"57.0"},{"$f":"+L11*(1+Settings!E$7)","v":{"v":59.28,"d":"59.3"}},{"$f":"+M11*(1+Settings!F$7)","v":{"v":61.058400000000006,"d":"61.1"}},{"$f":"+N11*(1+Settings!G$7)","v":{"v":62.279568000000005,"d":"62.3"}},{"$f":"+O11*(1+Settings!H$7)","v":{"v":63.52515936,"d":"63.5"}},{"$f":"+P11*(1+Settings!I$7)","v":{"v":64.79566254720001,"d":"64.8"}},{"$f":"+Q11*(1+Settings!J$7)","v":{"v":66.091575798144,"d":"66.1"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D11<>\"\",ISERROR(VLOOKUP(D11,D12:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Development","Clerk",3,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D12<>\"\",ISERROR(VLOOKUP(D12,D13:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Development","Clerk",3,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":7,"d":"7.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D13<>\"\",ISERROR(VLOOKUP(D13,D14:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Development","Clerk",3,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D14<>\"\",ISERROR(VLOOKUP(D14,D15:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Development","Clerk",3,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K11:K14)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(L11:L14)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(M11:M14)*0.19","v":{"v":12.2132,"d":"12.2"}},{"$f":"+SUM(N11:N14)*0.19","v":{"v":12.551096000000001,"d":"12.6"}},{"$f":"+SUM(O11:O14)*0.19","v":{"v":12.783117920000002,"d":"12.8"}},{"$f":"+SUM(P11:P14)*0.19","v":{"v":13.0197802784,"d":"13.0"}},{"v":13.451175883968002,"d":"13.5"},{"v":13.887399401647361,"d":"13.9"},null,{"v":73.78,"d":"73.8"},{"v":73.78,"d":"73.8"},{"v":76.4932,"d":"76.5"},{"v":78.60949600000001,"d":"78.6"},{"v":80.06268592,"d":"80.1"},{"v":81.54493963840001,"d":"81.5"},{"v":84.24683843116802,"d":"84.2"},{"v":86.97897519979136,"d":"87.0"},null,{"$f":"+IF(AND(D15<>\"\",ISERROR(VLOOKUP(D15,D16:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"HR","Clerk",4,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":55,"d":"55.0"},{"v":55,"d":"55.0"},{"$f":"+L16*(1+Settings!E$7)","v":57.2},{"$f":"+M16*(1+Settings!F$7)","v":{"v":58.916000000000004,"d":"58.9"}},{"$f":"+N16*(1+Settings!G$7)","v":{"v":60.09432,"d":"60.1"}},{"$f":"+O16*(1+Settings!H$7)","v":{"v":61.2962064,"d":"61.3"}},{"$f":"+P16*(1+Settings!I$7)","v":{"v":62.522130528000005,"d":"62.5"}},{"$f":"+Q16*(1+Settings!J$7)","v":{"v":63.772573138560006,"d":"63.8"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D16<>\"\",ISERROR(VLOOKUP(D16,D17:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"HR","Clerk",4,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D17<>\"\",ISERROR(VLOOKUP(D17,D18:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"HR","Clerk",4,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D18<>\"\",ISERROR(VLOOKUP(D18,D19:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"HR","Clerk",4,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D19<>\"\",ISERROR(VLOOKUP(D19,D20:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"HR","Clerk",4,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K16:K19)*0.19","v":{"v":10.45,"d":"10.5"}},{"$f":"+SUM(L16:L19)*0.19","v":{"v":10.45,"d":"10.5"}},{"$f":"+SUM(M16:M19)*0.19","v":{"v":10.868,"d":"10.9"}},{"$f":"+SUM(N16:N19)*0.19","v":{"v":11.194040000000001,"d":"11.2"}},{"$f":"+SUM(O16:O19)*0.19","v":{"v":11.417920800000001,"d":"11.4"}},{"$f":"+SUM(P16:P19)*0.19","v":{"v":11.646279216,"d":"11.6"}},{"v":11.879204800320002,"d":"11.9"},{"v":12.116788896326401,"d":"12.1"},null,{"v":65.45,"d":"65.5"},{"v":65.45,"d":"65.5"},{"v":68.068,"d":"68.1"},{"v":70.11004,"d":"70.1"},{"v":71.5122408,"d":"71.5"},{"v":72.942485616,"d":"72.9"},{"v":74.40133532832,"d":"74.4"},{"v":75.8893620348864,"d":"75.9"},null,{"$f":"+IF(AND(D20<>\"\",ISERROR(VLOOKUP(D20,D21:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"QM","Clerk",5,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":57,"d":"57.0"},{"v":57,"d":"57.0"},{"$f":"+L21*(1+Settings!E$7)","v":{"v":59.28,"d":"59.3"}},{"$f":"+M21*(1+Settings!F$7)","v":{"v":61.058400000000006,"d":"61.1"}},{"$f":"+N21*(1+Settings!G$7)","v":{"v":62.279568000000005,"d":"62.3"}},{"$f":"+O21*(1+Settings!H$7)","v":{"v":63.52515936,"d":"63.5"}},{"$f":"+P21*(1+Settings!I$7)","v":{"v":64.79566254720001,"d":"64.8"}},{"$f":"+Q21*(1+Settings!J$7)","v":{"v":66.091575798144,"d":"66.1"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D21<>\"\",ISERROR(VLOOKUP(D21,D22:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"QM","Clerk",5,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D22<>\"\",ISERROR(VLOOKUP(D22,D23:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"QM","Clerk",5,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":7,"d":"7.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D23<>\"\",ISERROR(VLOOKUP(D23,D24:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"QM","Clerk",5,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D24<>\"\",ISERROR(VLOOKUP(D24,D25:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"QM","Clerk",5,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K21:K24)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(L21:L24)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(M21:M24)*0.19","v":{"v":12.2132,"d":"12.2"}},{"$f":"+SUM(N21:N24)*0.19","v":{"v":12.551096000000001,"d":"12.6"}},{"$f":"+SUM(O21:O24)*0.19","v":{"v":12.783117920000002,"d":"12.8"}},{"$f":"+SUM(P21:P24)*0.19","v":{"v":13.0197802784,"d":"13.0"}},{"v":13.451175883968002,"d":"13.5"},{"v":13.887399401647361,"d":"13.9"},null,{"v":73.78,"d":"73.8"},{"v":73.78,"d":"73.8"},{"v":76.4932,"d":"76.5"},{"v":78.60949600000001,"d":"78.6"},{"v":80.06268592,"d":"80.1"},{"v":81.54493963840001,"d":"81.5"},{"v":84.24683843116802,"d":"84.2"},{"v":86.97897519979136,"d":"87.0"},null,{"$f":"+IF(AND(D25<>\"\",ISERROR(VLOOKUP(D25,D26:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Support","Clerk",6,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":57,"d":"57.0"},{"v":57,"d":"57.0"},{"$f":"+L26*(1+Settings!E$7)","v":{"v":59.28,"d":"59.3"}},{"$f":"+M26*(1+Settings!F$7)","v":{"v":61.058400000000006,"d":"61.1"}},{"$f":"+N26*(1+Settings!G$7)","v":{"v":62.279568000000005,"d":"62.3"}},{"$f":"+O26*(1+Settings!H$7)","v":{"v":63.52515936,"d":"63.5"}},{"$f":"+P26*(1+Settings!I$7)","v":{"v":64.79566254720001,"d":"64.8"}},{"$f":"+Q26*(1+Settings!J$7)","v":{"v":66.091575798144,"d":"66.1"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D26<>\"\",ISERROR(VLOOKUP(D26,D27:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Support","Clerk",6,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D27<>\"\",ISERROR(VLOOKUP(D27,D28:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Support","Clerk",6,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":7,"d":"7.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D28<>\"\",ISERROR(VLOOKUP(D28,D29:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Support","Clerk",6,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D29<>\"\",ISERROR(VLOOKUP(D29,D30:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Support","Clerk",6,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K26:K29)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(L26:L29)*0.19","v":{"v":11.78,"d":"11.8"}},{"$f":"+SUM(M26:M29)*0.19","v":{"v":12.2132,"d":"12.2"}},{"$f":"+SUM(N26:N29)*0.19","v":{"v":12.551096000000001,"d":"12.6"}},{"$f":"+SUM(O26:O29)*0.19","v":{"v":12.783117920000002,"d":"12.8"}},{"$f":"+SUM(P26:P29)*0.19","v":{"v":13.0197802784,"d":"13.0"}},{"v":13.451175883968002,"d":"13.5"},{"v":13.887399401647361,"d":"13.9"},null,{"v":73.78,"d":"73.8"},{"v":73.78,"d":"73.8"},{"v":76.4932,"d":"76.5"},{"v":78.60949600000001,"d":"78.6"},{"v":80.06268592,"d":"80.1"},{"v":81.54493963840001,"d":"81.5"},{"v":84.24683843116802,"d":"84.2"},{"v":86.97897519979136,"d":"87.0"},null,{"$f":"+IF(AND(D30<>\"\",ISERROR(VLOOKUP(D30,D31:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Procurement","Clerk",7,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":42,"d":"42.0"},{"v":42,"d":"42.0"},{"$f":"+L31*(1+Settings!E$7)","v":{"v":43.68,"d":"43.7"}},{"$f":"+M31*(1+Settings!F$7)","v":{"v":44.9904,"d":"45.0"}},{"$f":"+N31*(1+Settings!G$7)","v":{"v":45.890208,"d":"45.9"}},{"$f":"+O31*(1+Settings!H$7)","v":{"v":46.808012160000004,"d":"46.8"}},{"$f":"+P31*(1+Settings!I$7)","v":{"v":47.744172403200004,"d":"47.7"}},{"$f":"+Q31*(1+Settings!J$7)","v":{"v":48.699055851264006,"d":"48.7"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D31<>\"\",ISERROR(VLOOKUP(D31,D32:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Procurement","Clerk",7,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D32<>\"\",ISERROR(VLOOKUP(D32,D33:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Procurement","Clerk",7,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":2,"d":"2.0"},{"v":3,"d":"3.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D33<>\"\",ISERROR(VLOOKUP(D33,D34:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Procurement","Clerk",7,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D34<>\"\",ISERROR(VLOOKUP(D34,D35:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Procurement","Clerk",7,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K31:K34)*0.19","v":{"v":8.17,"d":"8.2"}},{"$f":"+SUM(L31:L34)*0.19","v":{"v":8.17,"d":"8.2"}},{"$f":"+SUM(M31:M34)*0.19","v":{"v":8.4892,"d":"8.5"}},{"$f":"+SUM(N31:N34)*0.19","v":{"v":8.738176000000001,"d":"8.7"}},{"$f":"+SUM(O31:O34)*0.19","v":{"v":8.90913952,"d":"8.9"}},{"$f":"+SUM(P31:P34)*0.19","v":{"v":9.083522310400001,"d":"9.1"}},{"v":9.451392756608001,"d":"9.5"},{"v":9.82282061174016,"d":"9.8"},null,{"v":51.17,"d":"51.2"},{"v":51.17,"d":"51.2"},{"v":53.169200000000004,"d":"53.2"},{"v":54.728576000000004,"d":"54.7"},{"v":55.79934752,"d":"55.8"},{"v":56.8915344704,"d":"56.9"},{"v":59.195565159808005,"d":"59.2"},{"v":61.52187646300417,"d":"61.5"},null,{"$f":"+IF(AND(D35<>\"\",ISERROR(VLOOKUP(D35,D36:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Finance","Clerk",8,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"$f":"+L36*(1+Settings!E$7)","v":{"v":46.800000000000004,"d":"46.8"}},{"$f":"+M36*(1+Settings!F$7)","v":{"v":48.20400000000001,"d":"48.2"}},{"$f":"+N36*(1+Settings!G$7)","v":{"v":49.16808000000001,"d":"49.2"}},{"$f":"+O36*(1+Settings!H$7)","v":{"v":50.15144160000001,"d":"50.2"}},{"$f":"+P36*(1+Settings!I$7)","v":{"v":51.15447043200001,"d":"51.2"}},{"$f":"+Q36*(1+Settings!J$7)","v":{"v":52.177559840640015,"d":"52.2"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D36<>\"\",ISERROR(VLOOKUP(D36,D37:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Finance","Clerk",8,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D37<>\"\",ISERROR(VLOOKUP(D37,D38:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Finance","Clerk",8,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":2,"d":"2.0"},{"v":3,"d":"3.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D38<>\"\",ISERROR(VLOOKUP(D38,D39:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Finance","Clerk",8,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D39<>\"\",ISERROR(VLOOKUP(D39,D40:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Finance","Clerk",8,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K36:K39)*0.19","v":{"v":8.74,"d":"8.7"}},{"$f":"+SUM(L36:L39)*0.19","v":{"v":8.74,"d":"8.7"}},{"$f":"+SUM(M36:M39)*0.19","v":{"v":9.082,"d":"9.1"}},{"$f":"+SUM(N36:N39)*0.19","v":{"v":9.348760000000002,"d":"9.3"}},{"$f":"+SUM(O36:O39)*0.19","v":{"v":9.531935200000001,"d":"9.5"}},{"$f":"+SUM(P36:P39)*0.19","v":{"v":9.718773904000003,"d":"9.7"}},{"v":10.099349382080002,"d":"10.1"},{"v":10.483736369721603,"d":"10.5"},null,{"v":54.74,"d":"54.7"},{"v":54.74,"d":"54.7"},{"v":56.882000000000005,"d":"56.9"},{"v":58.552760000000006,"d":"58.6"},{"v":59.70001520000001,"d":"59.7"},{"v":60.870215504000015,"d":"60.9"},{"v":63.25381981408001,"d":"63.3"},{"v":65.66129621036161,"d":"65.7"},null,{"$f":"+IF(AND(D40<>\"\",ISERROR(VLOOKUP(D40,D41:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Secretariat","Clerk",9,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"$f":"+L41*(1+Settings!E$7)","v":{"v":46.800000000000004,"d":"46.8"}},{"$f":"+M41*(1+Settings!F$7)","v":{"v":48.20400000000001,"d":"48.2"}},{"$f":"+N41*(1+Settings!G$7)","v":{"v":49.16808000000001,"d":"49.2"}},{"$f":"+O41*(1+Settings!H$7)","v":{"v":50.15144160000001,"d":"50.2"}},{"$f":"+P41*(1+Settings!I$7)","v":{"v":51.15447043200001,"d":"51.2"}},{"$f":"+Q41*(1+Settings!J$7)","v":{"v":52.177559840640015,"d":"52.2"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D41<>\"\",ISERROR(VLOOKUP(D41,D42:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Secretariat","Clerk",9,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D42<>\"\",ISERROR(VLOOKUP(D42,D43:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Secretariat","Clerk",9,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":7,"d":"7.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D43<>\"\",ISERROR(VLOOKUP(D43,D44:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Secretariat","Clerk",9,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D44<>\"\",ISERROR(VLOOKUP(D44,D45:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Secretariat","Clerk",9,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K41:K44)*0.19","v":9.5},{"$f":"+SUM(L41:L44)*0.19","v":9.5},{"$f":"+SUM(M41:M44)*0.19","v":{"v":9.842,"d":"9.8"}},{"$f":"+SUM(N41:N44)*0.19","v":{"v":10.108760000000002,"d":"10.1"}},{"$f":"+SUM(O41:O44)*0.19","v":{"v":10.291935200000003,"d":"10.3"}},{"$f":"+SUM(P41:P44)*0.19","v":{"v":10.478773904000002,"d":"10.5"}},{"v":10.859349382080001,"d":"10.9"},{"v":11.243736369721603,"d":"11.2"},null,59.5,59.5,{"v":61.642,"d":"61.6"},{"v":63.31276000000001,"d":"63.3"},{"v":64.46001520000002,"d":"64.5"},{"v":65.63021550400002,"d":"65.6"},{"v":68.01381981408001,"d":"68.0"},{"v":70.42129621036162,"d":"70.4"},null,{"$f":"+IF(AND(D45<>\"\",ISERROR(VLOOKUP(D45,D46:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"Management","Clerk",10,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"$f":"+L46","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D46<>\"\",ISERROR(VLOOKUP(D46,D47:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Management","Clerk",10,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D47<>\"\",ISERROR(VLOOKUP(D47,D48:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Management","Clerk",10,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D48<>\"\",ISERROR(VLOOKUP(D48,D49:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Management","Clerk",10,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D49<>\"\",ISERROR(VLOOKUP(D49,D50:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"Management","Clerk",10,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"$f":"+SUM(K46:K49)*0.19","v":41.8},{"$f":"+SUM(L46:L49)*0.19","v":41.8},{"$f":"+SUM(M46:M49)*0.19","v":41.8},{"$f":"+SUM(N46:N49)*0.19","v":41.8},{"$f":"+SUM(O46:O49)*0.19","v":41.8},{"$f":"+SUM(P46:P49)*0.19","v":41.8},41.8,41.8,null,261.8,261.8,261.8,261.8,261.8,261.8,261.8,261.8,null,{"$f":"+IF(AND(D50<>\"\",ISERROR(VLOOKUP(D50,D51:$E$1000,1,FALSE))),1,0)","v":1}]
[null,"IT & DevOps","Clerk",11,"Name of Worker","Salary",1,"2022-01-01","2199-12-31",null,{"v":57,"d":"57.0"},{"v":57,"d":"57.0"},{"$f":"+L51*(1+Settings!E$7)","v":{"v":59.28,"d":"59.3"}},{"$f":"+M51*(1+Settings!F$7)","v":{"v":61.058400000000006,"d":"61.1"}},{"$f":"+N51*(1+Settings!G$7)","v":{"v":62.279568000000005,"d":"62.3"}},{"$f":"+O51*(1+Settings!H$7)","v":{"v":63.52515936,"d":"63.5"}},{"$f":"+P51*(1+Settings!I$7)","v":{"v":64.79566254720001,"d":"64.8"}},{"$f":"+Q51*(1+Settings!J$7)","v":{"v":66.091575798144,"d":"66.1"}},null,"","","","","","","","",null,{"$f":"+IF(AND(D51<>\"\",ISERROR(VLOOKUP(D51,D52:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"IT & DevOps","Clerk",11,"Name of Worker","Bonus",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D52<>\"\",ISERROR(VLOOKUP(D52,D53:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"IT & DevOps","Clerk",11,"Name of Worker","Bonus accrual",1,"2022-01-01","2199-12-31",null,{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},null,"","","","","","","","",null,{"$f":"+IF(AND(D53<>\"\",ISERROR(VLOOKUP(D53,D54:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"IT & DevOps","Clerk",11,"Name of Worker","Other",1,"2022-01-01","2199-12-31",{"$nulls":10},"","","","","","","","",null,{"$f":"+IF(AND(D54<>\"\",ISERROR(VLOOKUP(D54,D55:$E$1000,1,FALSE))),1,0)","v":0}]
[null,"IT & DevOps","Clerk",11,"Name of Worker","Social expenditure",1,"2022-01-01","2199-12-31",null,{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},{"v":11.78,"d":"11.8"},null,{"v":73.78,"d":"73.8"},{"v":73.78,"d":"73.8"},{"v":76.06,"d":"76.1"},{"v":77.83840000000001,"d":"77.8"},{"v":79.05956800000001,"d":"79.1"},{"v":80.30515936,"d":"80.3"},{"v":81.57566254720001,"d":"81.6"},{"v":82.87157579814401,"d":"82.9"},null,{"$f":"+IF(AND(D55<>\"\",ISERROR(VLOOKUP(D55,D56:$E$1000,1,FALSE))),1,0)","v":1}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D56<>\"\",ISERROR(VLOOKUP(D56,D57:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D57<>\"\",ISERROR(VLOOKUP(D57,D58:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D58<>\"\",ISERROR(VLOOKUP(D58,D59:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D59<>\"\",ISERROR(VLOOKUP(D59,D60:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D60<>\"\",ISERROR(VLOOKUP(D60,D61:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D61<>\"\",ISERROR(VLOOKUP(D61,D62:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D62<>\"\",ISERROR(VLOOKUP(D62,D63:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D63<>\"\",ISERROR(VLOOKUP(D63,D64:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D64<>\"\",ISERROR(VLOOKUP(D64,D65:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D65<>\"\",ISERROR(VLOOKUP(D65,D66:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D66<>\"\",ISERROR(VLOOKUP(D66,D67:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D67<>\"\",ISERROR(VLOOKUP(D67,D68:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D68<>\"\",ISERROR(VLOOKUP(D68,D69:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D69<>\"\",ISERROR(VLOOKUP(D69,D70:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D70<>\"\",ISERROR(VLOOKUP(D70,D71:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D71<>\"\",ISERROR(VLOOKUP(D71,D72:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D72<>\"\",ISERROR(VLOOKUP(D72,D73:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D73<>\"\",ISERROR(VLOOKUP(D73,D74:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,K:K),\"\")","v":""},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,L:L),\"\")","v":""},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,M:M),\"\")","v":""},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,N:N),\"\")","v":""},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,O:O),\"\")","v":""},{"$f":"+IF($AC74=1,SUMIF($D:$D,$D74,P:P),\"\")","v":""},{"$nulls":3},{"$f":"+IF(AND(D74<>\"\",ISERROR(VLOOKUP(D74,D75:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D75<>\"\",ISERROR(VLOOKUP(D75,D76:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D76<>\"\",ISERROR(VLOOKUP(D76,D77:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D77<>\"\",ISERROR(VLOOKUP(D77,D78:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D78<>\"\",ISERROR(VLOOKUP(D78,D79:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D79<>\"\",ISERROR(VLOOKUP(D79,D80:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D80<>\"\",ISERROR(VLOOKUP(D80,D81:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D81<>\"\",ISERROR(VLOOKUP(D81,D82:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D82<>\"\",ISERROR(VLOOKUP(D82,D83:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D83<>\"\",ISERROR(VLOOKUP(D83,D84:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D84<>\"\",ISERROR(VLOOKUP(D84,D85:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D85<>\"\",ISERROR(VLOOKUP(D85,D86:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D86<>\"\",ISERROR(VLOOKUP(D86,D87:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D87<>\"\",ISERROR(VLOOKUP(D87,D88:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D88<>\"\",ISERROR(VLOOKUP(D88,D89:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D89<>\"\",ISERROR(VLOOKUP(D89,D90:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D90<>\"\",ISERROR(VLOOKUP(D90,D91:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D91<>\"\",ISERROR(VLOOKUP(D91,D92:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D92<>\"\",ISERROR(VLOOKUP(D92,D93:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D93<>\"\",ISERROR(VLOOKUP(D93,D94:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D94<>\"\",ISERROR(VLOOKUP(D94,D95:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D95<>\"\",ISERROR(VLOOKUP(D95,D96:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D96<>\"\",ISERROR(VLOOKUP(D96,D97:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D97<>\"\",ISERROR(VLOOKUP(D97,D98:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D98<>\"\",ISERROR(VLOOKUP(D98,D99:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D99<>\"\",ISERROR(VLOOKUP(D99,D100:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D100<>\"\",ISERROR(VLOOKUP(D100,D101:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D101<>\"\",ISERROR(VLOOKUP(D101,D102:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D102<>\"\",ISERROR(VLOOKUP(D102,D103:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D103<>\"\",ISERROR(VLOOKUP(D103,D104:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D104<>\"\",ISERROR(VLOOKUP(D104,D105:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D105<>\"\",ISERROR(VLOOKUP(D105,D106:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D106<>\"\",ISERROR(VLOOKUP(D106,D107:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D107<>\"\",ISERROR(VLOOKUP(D107,D108:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D108<>\"\",ISERROR(VLOOKUP(D108,D109:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D109<>\"\",ISERROR(VLOOKUP(D109,D110:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D110<>\"\",ISERROR(VLOOKUP(D110,D111:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D111<>\"\",ISERROR(VLOOKUP(D111,D112:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D112<>\"\",ISERROR(VLOOKUP(D112,D113:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D113<>\"\",ISERROR(VLOOKUP(D113,D114:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D114<>\"\",ISERROR(VLOOKUP(D114,D115:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D115<>\"\",ISERROR(VLOOKUP(D115,D116:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D116<>\"\",ISERROR(VLOOKUP(D116,D117:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D117<>\"\",ISERROR(VLOOKUP(D117,D118:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D118<>\"\",ISERROR(VLOOKUP(D118,D119:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D119<>\"\",ISERROR(VLOOKUP(D119,D120:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D120<>\"\",ISERROR(VLOOKUP(D120,D121:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D121<>\"\",ISERROR(VLOOKUP(D121,D122:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D122<>\"\",ISERROR(VLOOKUP(D122,D123:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D123<>\"\",ISERROR(VLOOKUP(D123,D124:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D124<>\"\",ISERROR(VLOOKUP(D124,D125:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D125<>\"\",ISERROR(VLOOKUP(D125,D126:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D126<>\"\",ISERROR(VLOOKUP(D126,D127:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D127<>\"\",ISERROR(VLOOKUP(D127,D128:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D128<>\"\",ISERROR(VLOOKUP(D128,D129:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D129<>\"\",ISERROR(VLOOKUP(D129,D130:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D130<>\"\",ISERROR(VLOOKUP(D130,D131:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D131<>\"\",ISERROR(VLOOKUP(D131,D132:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D132<>\"\",ISERROR(VLOOKUP(D132,D133:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D133<>\"\",ISERROR(VLOOKUP(D133,D134:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D134<>\"\",ISERROR(VLOOKUP(D134,D135:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D135<>\"\",ISERROR(VLOOKUP(D135,D136:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D136<>\"\",ISERROR(VLOOKUP(D136,D137:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D137<>\"\",ISERROR(VLOOKUP(D137,D138:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,K:K),\"\")","v":""},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,L:L),\"\")","v":""},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,M:M),\"\")","v":""},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,N:N),\"\")","v":""},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,O:O),\"\")","v":""},{"$f":"+IF($AC138=1,SUMIF($D:$D,$D138,P:P),\"\")","v":""},{"$nulls":3},{"$f":"+IF(AND(D138<>\"\",ISERROR(VLOOKUP(D138,D139:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D139<>\"\",ISERROR(VLOOKUP(D139,D140:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D140<>\"\",ISERROR(VLOOKUP(D140,D141:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D141<>\"\",ISERROR(VLOOKUP(D141,D142:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D142<>\"\",ISERROR(VLOOKUP(D142,D143:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D143<>\"\",ISERROR(VLOOKUP(D143,D144:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D144<>\"\",ISERROR(VLOOKUP(D144,D145:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D145<>\"\",ISERROR(VLOOKUP(D145,D146:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D146<>\"\",ISERROR(VLOOKUP(D146,D147:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D147<>\"\",ISERROR(VLOOKUP(D147,D148:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D148<>\"\",ISERROR(VLOOKUP(D148,D149:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D149<>\"\",ISERROR(VLOOKUP(D149,D150:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D150<>\"\",ISERROR(VLOOKUP(D150,D151:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D151<>\"\",ISERROR(VLOOKUP(D151,D152:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D152<>\"\",ISERROR(VLOOKUP(D152,D153:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D153<>\"\",ISERROR(VLOOKUP(D153,D154:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D154<>\"\",ISERROR(VLOOKUP(D154,D155:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D155<>\"\",ISERROR(VLOOKUP(D155,D156:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D156<>\"\",ISERROR(VLOOKUP(D156,D157:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D157<>\"\",ISERROR(VLOOKUP(D157,D158:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D158<>\"\",ISERROR(VLOOKUP(D158,D159:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D159<>\"\",ISERROR(VLOOKUP(D159,D160:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D160<>\"\",ISERROR(VLOOKUP(D160,D161:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D161<>\"\",ISERROR(VLOOKUP(D161,D162:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D162<>\"\",ISERROR(VLOOKUP(D162,D163:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D163<>\"\",ISERROR(VLOOKUP(D163,D164:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D164<>\"\",ISERROR(VLOOKUP(D164,D165:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D165<>\"\",ISERROR(VLOOKUP(D165,D166:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D166<>\"\",ISERROR(VLOOKUP(D166,D167:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D167<>\"\",ISERROR(VLOOKUP(D167,D168:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D168<>\"\",ISERROR(VLOOKUP(D168,D169:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D169<>\"\",ISERROR(VLOOKUP(D169,D170:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D170<>\"\",ISERROR(VLOOKUP(D170,D171:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D171<>\"\",ISERROR(VLOOKUP(D171,D172:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D172<>\"\",ISERROR(VLOOKUP(D172,D173:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D173<>\"\",ISERROR(VLOOKUP(D173,D174:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D174<>\"\",ISERROR(VLOOKUP(D174,D175:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D175<>\"\",ISERROR(VLOOKUP(D175,D176:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D176<>\"\",ISERROR(VLOOKUP(D176,D177:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D177<>\"\",ISERROR(VLOOKUP(D177,D178:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D178<>\"\",ISERROR(VLOOKUP(D178,D179:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D179<>\"\",ISERROR(VLOOKUP(D179,D180:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D180<>\"\",ISERROR(VLOOKUP(D180,D181:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D181<>\"\",ISERROR(VLOOKUP(D181,D182:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D182<>\"\",ISERROR(VLOOKUP(D182,D183:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D183<>\"\",ISERROR(VLOOKUP(D183,D184:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D184<>\"\",ISERROR(VLOOKUP(D184,D185:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D185<>\"\",ISERROR(VLOOKUP(D185,D186:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D186<>\"\",ISERROR(VLOOKUP(D186,D187:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D187<>\"\",ISERROR(VLOOKUP(D187,D188:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D188<>\"\",ISERROR(VLOOKUP(D188,D189:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D189<>\"\",ISERROR(VLOOKUP(D189,D190:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D190<>\"\",ISERROR(VLOOKUP(D190,D191:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D191<>\"\",ISERROR(VLOOKUP(D191,D192:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D192<>\"\",ISERROR(VLOOKUP(D192,D193:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D193<>\"\",ISERROR(VLOOKUP(D193,D194:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D194<>\"\",ISERROR(VLOOKUP(D194,D195:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D195<>\"\",ISERROR(VLOOKUP(D195,D196:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D196<>\"\",ISERROR(VLOOKUP(D196,D197:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D197<>\"\",ISERROR(VLOOKUP(D197,D198:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D198<>\"\",ISERROR(VLOOKUP(D198,D199:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D199<>\"\",ISERROR(VLOOKUP(D199,D200:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D200<>\"\",ISERROR(VLOOKUP(D200,D201:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D201<>\"\",ISERROR(VLOOKUP(D201,D202:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,K:K),\"\")","v":""},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,L:L),\"\")","v":""},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,M:M),\"\")","v":""},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,N:N),\"\")","v":""},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,O:O),\"\")","v":""},{"$f":"+IF($AC202=1,SUMIF($D:$D,$D202,P:P),\"\")","v":""},{"$nulls":3},{"$f":"+IF(AND(D202<>\"\",ISERROR(VLOOKUP(D202,D203:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D203<>\"\",ISERROR(VLOOKUP(D203,D204:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D204<>\"\",ISERROR(VLOOKUP(D204,D205:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D205<>\"\",ISERROR(VLOOKUP(D205,D206:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D206<>\"\",ISERROR(VLOOKUP(D206,D207:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D207<>\"\",ISERROR(VLOOKUP(D207,D208:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D208<>\"\",ISERROR(VLOOKUP(D208,D209:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D209<>\"\",ISERROR(VLOOKUP(D209,D210:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D210<>\"\",ISERROR(VLOOKUP(D210,D211:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D211<>\"\",ISERROR(VLOOKUP(D211,D212:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D212<>\"\",ISERROR(VLOOKUP(D212,D213:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D213<>\"\",ISERROR(VLOOKUP(D213,D214:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D214<>\"\",ISERROR(VLOOKUP(D214,D215:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D215<>\"\",ISERROR(VLOOKUP(D215,D216:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D216<>\"\",ISERROR(VLOOKUP(D216,D217:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D217<>\"\",ISERROR(VLOOKUP(D217,D218:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D218<>\"\",ISERROR(VLOOKUP(D218,D219:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D219<>\"\",ISERROR(VLOOKUP(D219,D220:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D220<>\"\",ISERROR(VLOOKUP(D220,D221:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D221<>\"\",ISERROR(VLOOKUP(D221,D222:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D222<>\"\",ISERROR(VLOOKUP(D222,D223:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D223<>\"\",ISERROR(VLOOKUP(D223,D224:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D224<>\"\",ISERROR(VLOOKUP(D224,D225:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D225<>\"\",ISERROR(VLOOKUP(D225,D226:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D226<>\"\",ISERROR(VLOOKUP(D226,D227:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D227<>\"\",ISERROR(VLOOKUP(D227,D228:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D228<>\"\",ISERROR(VLOOKUP(D228,D229:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D229<>\"\",ISERROR(VLOOKUP(D229,D230:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D230<>\"\",ISERROR(VLOOKUP(D230,D231:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D231<>\"\",ISERROR(VLOOKUP(D231,D232:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D232<>\"\",ISERROR(VLOOKUP(D232,D233:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D233<>\"\",ISERROR(VLOOKUP(D233,D234:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D234<>\"\",ISERROR(VLOOKUP(D234,D235:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D235<>\"\",ISERROR(VLOOKUP(D235,D236:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D236<>\"\",ISERROR(VLOOKUP(D236,D237:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D237<>\"\",ISERROR(VLOOKUP(D237,D238:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D238<>\"\",ISERROR(VLOOKUP(D238,D239:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D239<>\"\",ISERROR(VLOOKUP(D239,D240:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D240<>\"\",ISERROR(VLOOKUP(D240,D241:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D241<>\"\",ISERROR(VLOOKUP(D241,D242:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D242<>\"\",ISERROR(VLOOKUP(D242,D243:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D243<>\"\",ISERROR(VLOOKUP(D243,D244:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D244<>\"\",ISERROR(VLOOKUP(D244,D245:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D245<>\"\",ISERROR(VLOOKUP(D245,D246:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D246<>\"\",ISERROR(VLOOKUP(D246,D247:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D247<>\"\",ISERROR(VLOOKUP(D247,D248:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D248<>\"\",ISERROR(VLOOKUP(D248,D249:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D249<>\"\",ISERROR(VLOOKUP(D249,D250:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D250<>\"\",ISERROR(VLOOKUP(D250,D251:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D251<>\"\",ISERROR(VLOOKUP(D251,D252:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D252<>\"\",ISERROR(VLOOKUP(D252,D253:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D253<>\"\",ISERROR(VLOOKUP(D253,D254:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D254<>\"\",ISERROR(VLOOKUP(D254,D255:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D255<>\"\",ISERROR(VLOOKUP(D255,D256:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D256<>\"\",ISERROR(VLOOKUP(D256,D257:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D257<>\"\",ISERROR(VLOOKUP(D257,D258:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D258<>\"\",ISERROR(VLOOKUP(D258,D259:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D259<>\"\",ISERROR(VLOOKUP(D259,D260:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D260<>\"\",ISERROR(VLOOKUP(D260,D261:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D261<>\"\",ISERROR(VLOOKUP(D261,D262:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D262<>\"\",ISERROR(VLOOKUP(D262,D263:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D263<>\"\",ISERROR(VLOOKUP(D263,D264:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D264<>\"\",ISERROR(VLOOKUP(D264,D265:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D265<>\"\",ISERROR(VLOOKUP(D265,D266:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,K:K),\"\")","v":""},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,L:L),\"\")","v":""},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,M:M),\"\")","v":""},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,N:N),\"\")","v":""},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,O:O),\"\")","v":""},{"$f":"+IF($AC266=1,SUMIF($D:$D,$D266,P:P),\"\")","v":""},{"$nulls":3},{"$f":"+IF(AND(D266<>\"\",ISERROR(VLOOKUP(D266,D267:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D267<>\"\",ISERROR(VLOOKUP(D267,D268:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D268<>\"\",ISERROR(VLOOKUP(D268,D269:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D269<>\"\",ISERROR(VLOOKUP(D269,D270:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D270<>\"\",ISERROR(VLOOKUP(D270,D271:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D271<>\"\",ISERROR(VLOOKUP(D271,D272:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D272<>\"\",ISERROR(VLOOKUP(D272,D273:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D273<>\"\",ISERROR(VLOOKUP(D273,D274:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D274<>\"\",ISERROR(VLOOKUP(D274,D275:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D275<>\"\",ISERROR(VLOOKUP(D275,D276:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D276<>\"\",ISERROR(VLOOKUP(D276,D277:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D277<>\"\",ISERROR(VLOOKUP(D277,D278:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D278<>\"\",ISERROR(VLOOKUP(D278,D279:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D279<>\"\",ISERROR(VLOOKUP(D279,D280:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D280<>\"\",ISERROR(VLOOKUP(D280,D281:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D281<>\"\",ISERROR(VLOOKUP(D281,D282:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D282<>\"\",ISERROR(VLOOKUP(D282,D283:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D283<>\"\",ISERROR(VLOOKUP(D283,D284:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D284<>\"\",ISERROR(VLOOKUP(D284,D285:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D285<>\"\",ISERROR(VLOOKUP(D285,D286:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D286<>\"\",ISERROR(VLOOKUP(D286,D287:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D287<>\"\",ISERROR(VLOOKUP(D287,D288:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D288<>\"\",ISERROR(VLOOKUP(D288,D289:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D289<>\"\",ISERROR(VLOOKUP(D289,D290:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D290<>\"\",ISERROR(VLOOKUP(D290,D291:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D291<>\"\",ISERROR(VLOOKUP(D291,D292:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D292<>\"\",ISERROR(VLOOKUP(D292,D293:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D293<>\"\",ISERROR(VLOOKUP(D293,D294:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D294<>\"\",ISERROR(VLOOKUP(D294,D295:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D295<>\"\",ISERROR(VLOOKUP(D295,D296:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D296<>\"\",ISERROR(VLOOKUP(D296,D297:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D297<>\"\",ISERROR(VLOOKUP(D297,D298:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D298<>\"\",ISERROR(VLOOKUP(D298,D299:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D299<>\"\",ISERROR(VLOOKUP(D299,D300:$E$1000,1,FALSE))),1,0)","v":0}]
[{"$nulls":19},"","","","","","",{"$nulls":3},{"$f":"+IF(AND(D300<>\"\",ISERROR(VLOOKUP(D300,D301:$E$1000,1,FALSE))),1,0)","v":0}]