{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Upgrades","Avionics ID","Sheet2","Aircraft IDs","Pt1-AvionicsComponentCosts"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":7,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Upgrades","index":0,"n_rows":186,"n_cols":59,"rows_kept":186,"cut":false,"hidden":false,"merged":[[3,11,3,12],[3,13,3,14]]}
[false,"Repair rate, not replacement rate",null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.25,0.45,0.15]
[false,"= use Counterpoint Annual spares",null,null,null,null,null,null,null,null,null,null,"initial",null,null,{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},null,null,{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[null,"rotable stock rate per repair"]
[null,null,5.0000000000000001E-3,null,null,null,40,25,5,null,null,null,null,"Price of Spares/Repairs Components\n(as % of Full Price)",null,"Check 1",null,null,"Check 2",null,null,"Check 3",null,null,"Check 4",null,null,"Check 5",null,null,"Check 6",null,null,"Check 7",null,null,"Check 8",null,null,"Check 9",null,null,"Check 10"]
["ID","Unit","Annual Replacement Rate","Annual Repair Rate","Regulatory Service","Regulatory Deadline","Product Life Cycle (years)","A, B, C, D Check",null,"Applicable class of A/C","Notes","annual Repairs","initial Spares","Repairs","Spares / exchange","Year","Repair %","Exchange %","Year","Repair %","Exchange %","Year","Repair %","Exchange %","Year","Repair %","Exchange %","Year","Repair %","Spares %","Year","Repair %","Spares %","Year","Repair %","Spares %","Year","Repair %","Spares %","Year","Repair %","Spares %","Year","Repair %","Spares %","END MARKER","Technology Price",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B6,'Avionics ID'!E:E,0),1)","v":713},"A/T Engine Control Unit",{"$f":"IFERROR(100%/G6,0)","v":0.05},0.03,null,null,20,{"$f":"IF(G6=0,\"\",IF(LEN(E6)>0,\"Technology / regulatory\",\"Obsolecence\"))","v":"Obsolecence"},{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A6,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$H"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I6&\"$12:\"&I6&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,{"$f":"IF($A$1,D6,IF(C6=0,D6,D6))","v":0.03},{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A6,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(P6/$G6))=0,1,INT(P6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(R6)-COLUMN($R$6)+COLUMN($R6),\"0\")","v":"18:18"},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(S6/$G6))=0,1,INT(S6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"IF(S6=$I$4,\"---\",TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(U6)-3,\"0\"))","v":"18:18"},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(V6/$G6))=0,1,INT(V6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"IF(V6=$I$4,\"---\",TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(X6)-3,\"0\"))","v":"18:21"},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(Y6/$G6))=0,1,INT(Y6/$G6))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IF(Y6=$I$4,\"---\",TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(AA6)-3,\"0\"))","v":"18:24"},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AB6/$G6))=0,1,INT(AB6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"IF(AB6=$I$4,\"---\",TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(AD6)-3,\"0\"))","v":"18:27"},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AE6/$G6))=0,1,INT(AE6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"IF(AE6=$I$4,\"---\",TEXT(COLUMN($R$6),\"0\")&\":\"&TEXT(COLUMN(AG6)-3,\"0\"))","v":"18:30"},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D6-IF($A$4,$C6,0),\nIF(OR(AND($G6>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))))/$I$4)-AI6-IF($A$4,$C6,0),\nIF(OR(AND($G6>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AH6/$G6))=0,1,INT(AH6/$G6))))/$I$4)-AI6-IF($A$4,$C6,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D6,\nIF(OR(AND($G6>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D6*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))))/$I$4),\nIF(OR(AND($G6>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D6*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G6=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D6-IF($A$4,$C6,0),\nIF(OR(AND($G6>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))))/$I$4)-AL6-IF($A$4,$C6,0),\nIF(OR(AND($G6>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G6<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G6*IF($G6*(INT(AK6/$G6))=0,1,INT(AK6/$G6))))/$I$4)-AL6-IF($A$4,$C6,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H6=\"Technology / regulatory\",IF(AV$5=$F6-2,$AV$1,IF(AV$5=$F6-1,$AW$1,IF(AV$5=$F6,$AX$1,IF(AV$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(AW$5=$F6-2,$AV$1,IF(AW$5=$F6-1,$AW$1,IF(AW$5=$F6,$AX$1,IF(AW$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(AX$5=$F6-2,$AV$1,IF(AX$5=$F6-1,$AW$1,IF(AX$5=$F6,$AX$1,IF(AX$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(AY$5=$F6-2,$AV$1,IF(AY$5=$F6-1,$AW$1,IF(AY$5=$F6,$AX$1,IF(AY$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(AZ$5=$F6-2,$AV$1,IF(AZ$5=$F6-1,$AW$1,IF(AZ$5=$F6,$AX$1,IF(AZ$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BA$5=$F6-2,$AV$1,IF(BA$5=$F6-1,$AW$1,IF(BA$5=$F6,$AX$1,IF(BA$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BB$5=$F6-2,$AV$1,IF(BB$5=$F6-1,$AW$1,IF(BB$5=$F6,$AX$1,IF(BB$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BC$5=$F6-2,$AV$1,IF(BC$5=$F6-1,$AW$1,IF(BC$5=$F6,$AX$1,IF(BC$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BD$5=$F6-2,$AV$1,IF(BD$5=$F6-1,$AW$1,IF(BD$5=$F6,$AX$1,IF(BD$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BE$5=$F6-2,$AV$1,IF(BE$5=$F6-1,$AW$1,IF(BE$5=$F6,$AX$1,IF(BE$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BF$5=$F6-2,$AV$1,IF(BF$5=$F6-1,$AW$1,IF(BF$5=$F6,$AX$1,IF(BF$5=$F6+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H6=\"Technology / regulatory\",IF(BG$5=$F6-2,$AV$1,IF(BG$5=$F6-1,$AW$1,IF(BG$5=$F6,$AX$1,IF(BG$5=$F6+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B7,'Avionics ID'!E:E,0),1)","v":763},"ADF radios",{"$f":"IFERROR(100%/G7,0)","v":0.05},0.03,null,null,20,{"$f":"IF(G7=0,\"\",IF(LEN(E7)>0,\"Technology / regulatory\",\"Obsolecence\"))","v":"Obsolecence"},{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A7,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$P"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I7&\"$12:\"&I7&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787"},null,{"$f":"IF($A$1,D7,IF(C7=0,D7,D7))","v":0.03},{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A7,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G7/2)*$D7)),\nIF(OR(AND($G7>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))))/$I$4)-Q7-IF($A$4,$C7,0),\nIF(OR(AND($G7>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(P7/$G7))=0,1,INT(P7/$G7))))/$I$4)-Q7-IF($A$4,$C7,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(S7/$G7))=0,1,INT(S7/$G7))))/$I$4),\n0\n))),0)","v":0},{"$f":"$M7/2","v":2.5000000000000001E-2},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(V7/$G7))=0,1,INT(V7/$G7))))/$I$4),\n0\n))),0)","v":0},null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(Y7/$G7))=0,1,INT(Y7/$G7))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"$M7/2","v":2.5000000000000001E-2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G7/2)*$D7)),\nIF(OR(AND($G7>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))))/$I$4)-AC7-IF($A$4,$C7,0),\nIF(OR(AND($G7>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(AB7/$G7))=0,1,INT(AB7/$G7))))/$I$4)-AC7-IF($A$4,$C7,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(AE7/$G7))=0,1,INT(AE7/$G7))))/$I$4),\n0\n))),0)","v":0},{"$f":"$M7","v":0.05},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(AH7/$G7))=0,1,INT(AH7/$G7))))/$I$4),\n0\n))),0)","v":0},0.1,{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G7=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D7,\nIF(OR(AND($G7>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G7<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D7*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))))/$I$4),\nIF(OR(AND($G7>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G7<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D7*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G7*IF($G7*(INT(AK7/$G7))=0,1,INT(AK7/$G7))))/$I$4),\n0\n))),0)","v":0.03},0.1,null,null,null,null,null,null,null,null,{"$f":"IF($H7=\"Technology / regulatory\",IF(AV$5=$F7-2,$AV$1,IF(AV$5=$F7-1,$AW$1,IF(AV$5=$F7,$AX$1,IF(AV$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(AW$5=$F7-2,$AV$1,IF(AW$5=$F7-1,$AW$1,IF(AW$5=$F7,$AX$1,IF(AW$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(AX$5=$F7-2,$AV$1,IF(AX$5=$F7-1,$AW$1,IF(AX$5=$F7,$AX$1,IF(AX$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(AY$5=$F7-2,$AV$1,IF(AY$5=$F7-1,$AW$1,IF(AY$5=$F7,$AX$1,IF(AY$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(AZ$5=$F7-2,$AV$1,IF(AZ$5=$F7-1,$AW$1,IF(AZ$5=$F7,$AX$1,IF(AZ$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BA$5=$F7-2,$AV$1,IF(BA$5=$F7-1,$AW$1,IF(BA$5=$F7,$AX$1,IF(BA$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BB$5=$F7-2,$AV$1,IF(BB$5=$F7-1,$AW$1,IF(BB$5=$F7,$AX$1,IF(BB$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BC$5=$F7-2,$AV$1,IF(BC$5=$F7-1,$AW$1,IF(BC$5=$F7,$AX$1,IF(BC$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BD$5=$F7-2,$AV$1,IF(BD$5=$F7-1,$AW$1,IF(BD$5=$F7,$AX$1,IF(BD$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BE$5=$F7-2,$AV$1,IF(BE$5=$F7-1,$AW$1,IF(BE$5=$F7,$AX$1,IF(BE$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BF$5=$F7-2,$AV$1,IF(BF$5=$F7-1,$AW$1,IF(BF$5=$F7,$AX$1,IF(BF$5=$F7+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H7=\"Technology / regulatory\",IF(BG$5=$F7-2,$AV$1,IF(BG$5=$F7-1,$AW$1,IF(BG$5=$F7,$AX$1,IF(BG$5=$F7+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B8,'Avionics ID'!E:E,0),1)","v":724},"ADF system",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A8,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$R"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I8&\"$12:\"&I8&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A8,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))))/$I$4)-Q8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(P8/$G8))=0,1,INT(P8/$G8))))/$I$4)-Q8-IF($A$4,$C8,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))))/$I$4)-T8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(S8/$G8))=0,1,INT(S8/$G8))))/$I$4)-T8-IF($A$4,$C8,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))))/$I$4)-W8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(V8/$G8))=0,1,INT(V8/$G8))))/$I$4)-W8-IF($A$4,$C8,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))))/$I$4)-Z8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(Y8/$G8))=0,1,INT(Y8/$G8))))/$I$4)-Z8-IF($A$4,$C8,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))))/$I$4)-AC8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AB8/$G8))=0,1,INT(AB8/$G8))))/$I$4)-AC8-IF($A$4,$C8,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G8/2)*$D8)),\nIF(OR(AND($G8>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))))/$I$4)-AF8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AE8/$G8))=0,1,INT(AE8/$G8))))/$I$4)-AF8-IF($A$4,$C8,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))))/$I$4)-AI8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AH8/$G8))=0,1,INT(AH8/$G8))))/$I$4)-AI8-IF($A$4,$C8,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D8,\nIF(OR(AND($G8>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D8*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))))/$I$4),\nIF(OR(AND($G8>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D8*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G8=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))))/$I$4)-AL8-IF($A$4,$C8,0),\nIF(OR(AND($G8>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G8<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G8*IF($G8*(INT(AK8/$G8))=0,1,INT(AK8/$G8))))/$I$4)-AL8-IF($A$4,$C8,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H8=\"Technology / regulatory\",IF(AV$5=$F8-2,$AV$1,IF(AV$5=$F8-1,$AW$1,IF(AV$5=$F8,$AX$1,IF(AV$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(AW$5=$F8-2,$AV$1,IF(AW$5=$F8-1,$AW$1,IF(AW$5=$F8,$AX$1,IF(AW$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(AX$5=$F8-2,$AV$1,IF(AX$5=$F8-1,$AW$1,IF(AX$5=$F8,$AX$1,IF(AX$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(AY$5=$F8-2,$AV$1,IF(AY$5=$F8-1,$AW$1,IF(AY$5=$F8,$AX$1,IF(AY$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(AZ$5=$F8-2,$AV$1,IF(AZ$5=$F8-1,$AW$1,IF(AZ$5=$F8,$AX$1,IF(AZ$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BA$5=$F8-2,$AV$1,IF(BA$5=$F8-1,$AW$1,IF(BA$5=$F8,$AX$1,IF(BA$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BB$5=$F8-2,$AV$1,IF(BB$5=$F8-1,$AW$1,IF(BB$5=$F8,$AX$1,IF(BB$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BC$5=$F8-2,$AV$1,IF(BC$5=$F8-1,$AW$1,IF(BC$5=$F8,$AX$1,IF(BC$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BD$5=$F8-2,$AV$1,IF(BD$5=$F8-1,$AW$1,IF(BD$5=$F8,$AX$1,IF(BD$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BE$5=$F8-2,$AV$1,IF(BE$5=$F8-1,$AW$1,IF(BE$5=$F8,$AX$1,IF(BE$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BF$5=$F8-2,$AV$1,IF(BF$5=$F8-1,$AW$1,IF(BF$5=$F8,$AX$1,IF(BF$5=$F8+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H8=\"Technology / regulatory\",IF(BG$5=$F8-2,$AV$1,IF(BG$5=$F8-1,$AW$1,IF(BG$5=$F8,$AX$1,IF(BG$5=$F8+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B9,'Avionics ID'!E:E,0),1)","v":719},"ADIRS CDU",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A9,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I9&\"$12:\"&I9&\"$384\"))))))","v":"A220, A320, A321, A350, ATR, B717, B737, B747, B757, B777, B787, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A9,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))))/$I$4)-Q9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(P9/$G9))=0,1,INT(P9/$G9))))/$I$4)-Q9-IF($A$4,$C9,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))))/$I$4)-T9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(S9/$G9))=0,1,INT(S9/$G9))))/$I$4)-T9-IF($A$4,$C9,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))))/$I$4)-W9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(V9/$G9))=0,1,INT(V9/$G9))))/$I$4)-W9-IF($A$4,$C9,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))))/$I$4)-Z9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(Y9/$G9))=0,1,INT(Y9/$G9))))/$I$4)-Z9-IF($A$4,$C9,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))))/$I$4)-AC9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AB9/$G9))=0,1,INT(AB9/$G9))))/$I$4)-AC9-IF($A$4,$C9,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G9/2)*$D9)),\nIF(OR(AND($G9>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))))/$I$4)-AF9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AE9/$G9))=0,1,INT(AE9/$G9))))/$I$4)-AF9-IF($A$4,$C9,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))))/$I$4)-AI9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AH9/$G9))=0,1,INT(AH9/$G9))))/$I$4)-AI9-IF($A$4,$C9,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D9,\nIF(OR(AND($G9>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D9*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))))/$I$4),\nIF(OR(AND($G9>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D9*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G9=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))))/$I$4)-AL9-IF($A$4,$C9,0),\nIF(OR(AND($G9>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G9<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G9*IF($G9*(INT(AK9/$G9))=0,1,INT(AK9/$G9))))/$I$4)-AL9-IF($A$4,$C9,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H9=\"Technology / regulatory\",IF(AV$5=$F9-2,$AV$1,IF(AV$5=$F9-1,$AW$1,IF(AV$5=$F9,$AX$1,IF(AV$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(AW$5=$F9-2,$AV$1,IF(AW$5=$F9-1,$AW$1,IF(AW$5=$F9,$AX$1,IF(AW$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(AX$5=$F9-2,$AV$1,IF(AX$5=$F9-1,$AW$1,IF(AX$5=$F9,$AX$1,IF(AX$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(AY$5=$F9-2,$AV$1,IF(AY$5=$F9-1,$AW$1,IF(AY$5=$F9,$AX$1,IF(AY$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(AZ$5=$F9-2,$AV$1,IF(AZ$5=$F9-1,$AW$1,IF(AZ$5=$F9,$AX$1,IF(AZ$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BA$5=$F9-2,$AV$1,IF(BA$5=$F9-1,$AW$1,IF(BA$5=$F9,$AX$1,IF(BA$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BB$5=$F9-2,$AV$1,IF(BB$5=$F9-1,$AW$1,IF(BB$5=$F9,$AX$1,IF(BB$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BC$5=$F9-2,$AV$1,IF(BC$5=$F9-1,$AW$1,IF(BC$5=$F9,$AX$1,IF(BC$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BD$5=$F9-2,$AV$1,IF(BD$5=$F9-1,$AW$1,IF(BD$5=$F9,$AX$1,IF(BD$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BE$5=$F9-2,$AV$1,IF(BE$5=$F9-1,$AW$1,IF(BE$5=$F9,$AX$1,IF(BE$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BF$5=$F9-2,$AV$1,IF(BF$5=$F9-1,$AW$1,IF(BF$5=$F9,$AX$1,IF(BF$5=$F9+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H9=\"Technology / regulatory\",IF(BG$5=$F9-2,$AV$1,IF(BG$5=$F9-1,$AW$1,IF(BG$5=$F9,$AX$1,IF(BG$5=$F9+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B10,'Avionics ID'!E:E,0),1)","v":717},"ADIRU",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A10,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I10&\"$12:\"&I10&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, C919, CRJ, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A10,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))))/$I$4)-Q10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(P10/$G10))=0,1,INT(P10/$G10))))/$I$4)-Q10-IF($A$4,$C10,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))))/$I$4)-T10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(S10/$G10))=0,1,INT(S10/$G10))))/$I$4)-T10-IF($A$4,$C10,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))))/$I$4)-W10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(V10/$G10))=0,1,INT(V10/$G10))))/$I$4)-W10-IF($A$4,$C10,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))))/$I$4)-Z10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(Y10/$G10))=0,1,INT(Y10/$G10))))/$I$4)-Z10-IF($A$4,$C10,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))))/$I$4)-AC10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AB10/$G10))=0,1,INT(AB10/$G10))))/$I$4)-AC10-IF($A$4,$C10,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G10/2)*$D10)),\nIF(OR(AND($G10>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))))/$I$4)-AF10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AE10/$G10))=0,1,INT(AE10/$G10))))/$I$4)-AF10-IF($A$4,$C10,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))))/$I$4)-AI10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AH10/$G10))=0,1,INT(AH10/$G10))))/$I$4)-AI10-IF($A$4,$C10,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D10,\nIF(OR(AND($G10>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D10*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))))/$I$4),\nIF(OR(AND($G10>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D10*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G10=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))))/$I$4)-AL10-IF($A$4,$C10,0),\nIF(OR(AND($G10>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G10<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G10*IF($G10*(INT(AK10/$G10))=0,1,INT(AK10/$G10))))/$I$4)-AL10-IF($A$4,$C10,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H10=\"Technology / regulatory\",IF(AV$5=$F10-2,$AV$1,IF(AV$5=$F10-1,$AW$1,IF(AV$5=$F10,$AX$1,IF(AV$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(AW$5=$F10-2,$AV$1,IF(AW$5=$F10-1,$AW$1,IF(AW$5=$F10,$AX$1,IF(AW$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(AX$5=$F10-2,$AV$1,IF(AX$5=$F10-1,$AW$1,IF(AX$5=$F10,$AX$1,IF(AX$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(AY$5=$F10-2,$AV$1,IF(AY$5=$F10-1,$AW$1,IF(AY$5=$F10,$AX$1,IF(AY$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(AZ$5=$F10-2,$AV$1,IF(AZ$5=$F10-1,$AW$1,IF(AZ$5=$F10,$AX$1,IF(AZ$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BA$5=$F10-2,$AV$1,IF(BA$5=$F10-1,$AW$1,IF(BA$5=$F10,$AX$1,IF(BA$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BB$5=$F10-2,$AV$1,IF(BB$5=$F10-1,$AW$1,IF(BB$5=$F10,$AX$1,IF(BB$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BC$5=$F10-2,$AV$1,IF(BC$5=$F10-1,$AW$1,IF(BC$5=$F10,$AX$1,IF(BC$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BD$5=$F10-2,$AV$1,IF(BD$5=$F10-1,$AW$1,IF(BD$5=$F10,$AX$1,IF(BD$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BE$5=$F10-2,$AV$1,IF(BE$5=$F10-1,$AW$1,IF(BE$5=$F10,$AX$1,IF(BE$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BF$5=$F10-2,$AV$1,IF(BF$5=$F10-1,$AW$1,IF(BF$5=$F10,$AX$1,IF(BF$5=$F10+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H10=\"Technology / regulatory\",IF(BG$5=$F10-2,$AV$1,IF(BG$5=$F10-1,$AW$1,IF(BG$5=$F10,$AX$1,IF(BG$5=$F10+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B11,'Avionics ID'!E:E,0),1)","v":796},"AESA Radar",0.05,0.08,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A11,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I11&\"$12:\"&I11&\"$384\"))))))","v":"Attack, Stealth"},null,0.08,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A11,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))))/$I$4)-Q11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(P11/$G11))=0,1,INT(P11/$G11))))/$I$4)-Q11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))))/$I$4)-T11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(S11/$G11))=0,1,INT(S11/$G11))))/$I$4)-T11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))))/$I$4)-W11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(V11/$G11))=0,1,INT(V11/$G11))))/$I$4)-W11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))))/$I$4),\n0\n))),0)","v":0.08},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))))/$I$4)-Z11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(Y11/$G11))=0,1,INT(Y11/$G11))))/$I$4)-Z11-IF($A$4,$C11,0),\n0\n))),0)","v":0.8},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))))/$I$4)-AC11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AB11/$G11))=0,1,INT(AB11/$G11))))/$I$4)-AC11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G11/2)*$D11)),\nIF(OR(AND($G11>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))))/$I$4)-AF11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AE11/$G11))=0,1,INT(AE11/$G11))))/$I$4)-AF11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))))/$I$4)-AI11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AH11/$G11))=0,1,INT(AH11/$G11))))/$I$4)-AI11-IF($A$4,$C11,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D11,\nIF(OR(AND($G11>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D11*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))))/$I$4),\nIF(OR(AND($G11>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D11*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))))/$I$4),\n0\n))),0)","v":0.08},{"$f":"IFERROR(IF(OR($G11=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))))/$I$4)-AL11-IF($A$4,$C11,0),\nIF(OR(AND($G11>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G11<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G11*IF($G11*(INT(AK11/$G11))=0,1,INT(AK11/$G11))))/$I$4)-AL11-IF($A$4,$C11,0),\n0\n))),0)","v":0.92},null,null,null,null,null,null,null,null,{"$f":"IF($H11=\"Technology / regulatory\",IF(AV$5=$F11-2,$AV$1,IF(AV$5=$F11-1,$AW$1,IF(AV$5=$F11,$AX$1,IF(AV$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(AW$5=$F11-2,$AV$1,IF(AW$5=$F11-1,$AW$1,IF(AW$5=$F11,$AX$1,IF(AW$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(AX$5=$F11-2,$AV$1,IF(AX$5=$F11-1,$AW$1,IF(AX$5=$F11,$AX$1,IF(AX$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(AY$5=$F11-2,$AV$1,IF(AY$5=$F11-1,$AW$1,IF(AY$5=$F11,$AX$1,IF(AY$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(AZ$5=$F11-2,$AV$1,IF(AZ$5=$F11-1,$AW$1,IF(AZ$5=$F11,$AX$1,IF(AZ$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BA$5=$F11-2,$AV$1,IF(BA$5=$F11-1,$AW$1,IF(BA$5=$F11,$AX$1,IF(BA$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BB$5=$F11-2,$AV$1,IF(BB$5=$F11-1,$AW$1,IF(BB$5=$F11,$AX$1,IF(BB$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BC$5=$F11-2,$AV$1,IF(BC$5=$F11-1,$AW$1,IF(BC$5=$F11,$AX$1,IF(BC$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BD$5=$F11-2,$AV$1,IF(BD$5=$F11-1,$AW$1,IF(BD$5=$F11,$AX$1,IF(BD$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BE$5=$F11-2,$AV$1,IF(BE$5=$F11-1,$AW$1,IF(BE$5=$F11,$AX$1,IF(BE$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BF$5=$F11-2,$AV$1,IF(BF$5=$F11-1,$AW$1,IF(BF$5=$F11,$AX$1,IF(BF$5=$F11+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H11=\"Technology / regulatory\",IF(BG$5=$F11-2,$AV$1,IF(BG$5=$F11-1,$AW$1,IF(BG$5=$F11,$AX$1,IF(BG$5=$F11+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B12,'Avionics ID'!E:E,0),1)","v":841},"AFDX databus",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A12,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I12&\"$12:\"&I12&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A12,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))))/$I$4)-Q12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(P12/$G12))=0,1,INT(P12/$G12))))/$I$4)-Q12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))))/$I$4)-T12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(S12/$G12))=0,1,INT(S12/$G12))))/$I$4)-T12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))))/$I$4)-W12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(V12/$G12))=0,1,INT(V12/$G12))))/$I$4)-W12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))))/$I$4)-Z12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(Y12/$G12))=0,1,INT(Y12/$G12))))/$I$4)-Z12-IF($A$4,$C12,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))))/$I$4)-AC12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AB12/$G12))=0,1,INT(AB12/$G12))))/$I$4)-AC12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G12/2)*$D12)),\nIF(OR(AND($G12>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))))/$I$4)-AF12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AE12/$G12))=0,1,INT(AE12/$G12))))/$I$4)-AF12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))))/$I$4)-AI12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AH12/$G12))=0,1,INT(AH12/$G12))))/$I$4)-AI12-IF($A$4,$C12,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D12,\nIF(OR(AND($G12>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D12*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))))/$I$4),\nIF(OR(AND($G12>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D12*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G12=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))))/$I$4)-AL12-IF($A$4,$C12,0),\nIF(OR(AND($G12>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G12<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G12*IF($G12*(INT(AK12/$G12))=0,1,INT(AK12/$G12))))/$I$4)-AL12-IF($A$4,$C12,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H12=\"Technology / regulatory\",IF(AV$5=$F12-2,$AV$1,IF(AV$5=$F12-1,$AW$1,IF(AV$5=$F12,$AX$1,IF(AV$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(AW$5=$F12-2,$AV$1,IF(AW$5=$F12-1,$AW$1,IF(AW$5=$F12,$AX$1,IF(AW$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(AX$5=$F12-2,$AV$1,IF(AX$5=$F12-1,$AW$1,IF(AX$5=$F12,$AX$1,IF(AX$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(AY$5=$F12-2,$AV$1,IF(AY$5=$F12-1,$AW$1,IF(AY$5=$F12,$AX$1,IF(AY$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(AZ$5=$F12-2,$AV$1,IF(AZ$5=$F12-1,$AW$1,IF(AZ$5=$F12,$AX$1,IF(AZ$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BA$5=$F12-2,$AV$1,IF(BA$5=$F12-1,$AW$1,IF(BA$5=$F12,$AX$1,IF(BA$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BB$5=$F12-2,$AV$1,IF(BB$5=$F12-1,$AW$1,IF(BB$5=$F12,$AX$1,IF(BB$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BC$5=$F12-2,$AV$1,IF(BC$5=$F12-1,$AW$1,IF(BC$5=$F12,$AX$1,IF(BC$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BD$5=$F12-2,$AV$1,IF(BD$5=$F12-1,$AW$1,IF(BD$5=$F12,$AX$1,IF(BD$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BE$5=$F12-2,$AV$1,IF(BE$5=$F12-1,$AW$1,IF(BE$5=$F12,$AX$1,IF(BE$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BF$5=$F12-2,$AV$1,IF(BF$5=$F12-1,$AW$1,IF(BF$5=$F12,$AX$1,IF(BF$5=$F12+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H12=\"Technology / regulatory\",IF(BG$5=$F12-2,$AV$1,IF(BG$5=$F12-1,$AW$1,IF(BG$5=$F12,$AX$1,IF(BG$5=$F12+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B13,'Avionics ID'!E:E,0),1)","v":777},"AHRS package",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A13,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I13&\"$12:\"&I13&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A13,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))))/$I$4)-Q13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(P13/$G13))=0,1,INT(P13/$G13))))/$I$4)-Q13-IF($A$4,$C13,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))))/$I$4)-T13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(S13/$G13))=0,1,INT(S13/$G13))))/$I$4)-T13-IF($A$4,$C13,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))))/$I$4)-W13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(V13/$G13))=0,1,INT(V13/$G13))))/$I$4)-W13-IF($A$4,$C13,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))))/$I$4)-Z13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(Y13/$G13))=0,1,INT(Y13/$G13))))/$I$4)-Z13-IF($A$4,$C13,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))))/$I$4)-AC13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AB13/$G13))=0,1,INT(AB13/$G13))))/$I$4)-AC13-IF($A$4,$C13,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G13/2)*$D13)),\nIF(OR(AND($G13>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))))/$I$4)-AF13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AE13/$G13))=0,1,INT(AE13/$G13))))/$I$4)-AF13-IF($A$4,$C13,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))))/$I$4)-AI13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AH13/$G13))=0,1,INT(AH13/$G13))))/$I$4)-AI13-IF($A$4,$C13,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D13,\nIF(OR(AND($G13>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D13*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))))/$I$4),\nIF(OR(AND($G13>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D13*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G13=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))))/$I$4)-AL13-IF($A$4,$C13,0),\nIF(OR(AND($G13>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G13<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G13*IF($G13*(INT(AK13/$G13))=0,1,INT(AK13/$G13))))/$I$4)-AL13-IF($A$4,$C13,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H13=\"Technology / regulatory\",IF(AV$5=$F13-2,$AV$1,IF(AV$5=$F13-1,$AW$1,IF(AV$5=$F13,$AX$1,IF(AV$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(AW$5=$F13-2,$AV$1,IF(AW$5=$F13-1,$AW$1,IF(AW$5=$F13,$AX$1,IF(AW$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(AX$5=$F13-2,$AV$1,IF(AX$5=$F13-1,$AW$1,IF(AX$5=$F13,$AX$1,IF(AX$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(AY$5=$F13-2,$AV$1,IF(AY$5=$F13-1,$AW$1,IF(AY$5=$F13,$AX$1,IF(AY$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(AZ$5=$F13-2,$AV$1,IF(AZ$5=$F13-1,$AW$1,IF(AZ$5=$F13,$AX$1,IF(AZ$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BA$5=$F13-2,$AV$1,IF(BA$5=$F13-1,$AW$1,IF(BA$5=$F13,$AX$1,IF(BA$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BB$5=$F13-2,$AV$1,IF(BB$5=$F13-1,$AW$1,IF(BB$5=$F13,$AX$1,IF(BB$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BC$5=$F13-2,$AV$1,IF(BC$5=$F13-1,$AW$1,IF(BC$5=$F13,$AX$1,IF(BC$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BD$5=$F13-2,$AV$1,IF(BD$5=$F13-1,$AW$1,IF(BD$5=$F13,$AX$1,IF(BD$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BE$5=$F13-2,$AV$1,IF(BE$5=$F13-1,$AW$1,IF(BE$5=$F13,$AX$1,IF(BE$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BF$5=$F13-2,$AV$1,IF(BF$5=$F13-1,$AW$1,IF(BF$5=$F13,$AX$1,IF(BF$5=$F13+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H13=\"Technology / regulatory\",IF(BG$5=$F13-2,$AV$1,IF(BG$5=$F13-1,$AW$1,IF(BG$5=$F13,$AX$1,IF(BG$5=$F13+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B14,'Avionics ID'!E:E,0),1)","v":721},"Air Data Modules (ADM)",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A14,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I14&\"$12:\"&I14&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A14,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))))/$I$4)-Q14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(P14/$G14))=0,1,INT(P14/$G14))))/$I$4)-Q14-IF($A$4,$C14,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))))/$I$4)-T14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(S14/$G14))=0,1,INT(S14/$G14))))/$I$4)-T14-IF($A$4,$C14,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))))/$I$4)-W14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(V14/$G14))=0,1,INT(V14/$G14))))/$I$4)-W14-IF($A$4,$C14,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))))/$I$4)-Z14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(Y14/$G14))=0,1,INT(Y14/$G14))))/$I$4)-Z14-IF($A$4,$C14,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))))/$I$4)-AC14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AB14/$G14))=0,1,INT(AB14/$G14))))/$I$4)-AC14-IF($A$4,$C14,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G14/2)*$D14)),\nIF(OR(AND($G14>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))))/$I$4)-AF14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AE14/$G14))=0,1,INT(AE14/$G14))))/$I$4)-AF14-IF($A$4,$C14,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))))/$I$4)-AI14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AH14/$G14))=0,1,INT(AH14/$G14))))/$I$4)-AI14-IF($A$4,$C14,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D14,\nIF(OR(AND($G14>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D14*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))))/$I$4),\nIF(OR(AND($G14>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D14*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G14=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))))/$I$4)-AL14-IF($A$4,$C14,0),\nIF(OR(AND($G14>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G14<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G14*IF($G14*(INT(AK14/$G14))=0,1,INT(AK14/$G14))))/$I$4)-AL14-IF($A$4,$C14,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H14=\"Technology / regulatory\",IF(AV$5=$F14-2,$AV$1,IF(AV$5=$F14-1,$AW$1,IF(AV$5=$F14,$AX$1,IF(AV$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(AW$5=$F14-2,$AV$1,IF(AW$5=$F14-1,$AW$1,IF(AW$5=$F14,$AX$1,IF(AW$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(AX$5=$F14-2,$AV$1,IF(AX$5=$F14-1,$AW$1,IF(AX$5=$F14,$AX$1,IF(AX$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(AY$5=$F14-2,$AV$1,IF(AY$5=$F14-1,$AW$1,IF(AY$5=$F14,$AX$1,IF(AY$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(AZ$5=$F14-2,$AV$1,IF(AZ$5=$F14-1,$AW$1,IF(AZ$5=$F14,$AX$1,IF(AZ$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BA$5=$F14-2,$AV$1,IF(BA$5=$F14-1,$AW$1,IF(BA$5=$F14,$AX$1,IF(BA$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BB$5=$F14-2,$AV$1,IF(BB$5=$F14-1,$AW$1,IF(BB$5=$F14,$AX$1,IF(BB$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BC$5=$F14-2,$AV$1,IF(BC$5=$F14-1,$AW$1,IF(BC$5=$F14,$AX$1,IF(BC$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BD$5=$F14-2,$AV$1,IF(BD$5=$F14-1,$AW$1,IF(BD$5=$F14,$AX$1,IF(BD$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BE$5=$F14-2,$AV$1,IF(BE$5=$F14-1,$AW$1,IF(BE$5=$F14,$AX$1,IF(BE$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BF$5=$F14-2,$AV$1,IF(BF$5=$F14-1,$AW$1,IF(BF$5=$F14,$AX$1,IF(BF$5=$F14+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H14=\"Technology / regulatory\",IF(BG$5=$F14-2,$AV$1,IF(BG$5=$F14-1,$AW$1,IF(BG$5=$F14,$AX$1,IF(BG$5=$F14+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B15,'Avionics ID'!E:E,0),1)","v":722},"Air data probes (pitot/static)",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A15,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I15&\"$12:\"&I15&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A15,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))))/$I$4)-Q15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(P15/$G15))=0,1,INT(P15/$G15))))/$I$4)-Q15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))))/$I$4)-T15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(S15/$G15))=0,1,INT(S15/$G15))))/$I$4)-T15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))))/$I$4)-W15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(V15/$G15))=0,1,INT(V15/$G15))))/$I$4)-W15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))))/$I$4)-Z15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(Y15/$G15))=0,1,INT(Y15/$G15))))/$I$4)-Z15-IF($A$4,$C15,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))))/$I$4)-AC15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AB15/$G15))=0,1,INT(AB15/$G15))))/$I$4)-AC15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G15/2)*$D15)),\nIF(OR(AND($G15>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))))/$I$4)-AF15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AE15/$G15))=0,1,INT(AE15/$G15))))/$I$4)-AF15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))))/$I$4)-AI15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AH15/$G15))=0,1,INT(AH15/$G15))))/$I$4)-AI15-IF($A$4,$C15,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D15,\nIF(OR(AND($G15>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D15*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))))/$I$4),\nIF(OR(AND($G15>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D15*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G15=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))))/$I$4)-AL15-IF($A$4,$C15,0),\nIF(OR(AND($G15>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G15<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G15*IF($G15*(INT(AK15/$G15))=0,1,INT(AK15/$G15))))/$I$4)-AL15-IF($A$4,$C15,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H15=\"Technology / regulatory\",IF(AV$5=$F15-2,$AV$1,IF(AV$5=$F15-1,$AW$1,IF(AV$5=$F15,$AX$1,IF(AV$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(AW$5=$F15-2,$AV$1,IF(AW$5=$F15-1,$AW$1,IF(AW$5=$F15,$AX$1,IF(AW$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(AX$5=$F15-2,$AV$1,IF(AX$5=$F15-1,$AW$1,IF(AX$5=$F15,$AX$1,IF(AX$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(AY$5=$F15-2,$AV$1,IF(AY$5=$F15-1,$AW$1,IF(AY$5=$F15,$AX$1,IF(AY$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(AZ$5=$F15-2,$AV$1,IF(AZ$5=$F15-1,$AW$1,IF(AZ$5=$F15,$AX$1,IF(AZ$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BA$5=$F15-2,$AV$1,IF(BA$5=$F15-1,$AW$1,IF(BA$5=$F15,$AX$1,IF(BA$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BB$5=$F15-2,$AV$1,IF(BB$5=$F15-1,$AW$1,IF(BB$5=$F15,$AX$1,IF(BB$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BC$5=$F15-2,$AV$1,IF(BC$5=$F15-1,$AW$1,IF(BC$5=$F15,$AX$1,IF(BC$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BD$5=$F15-2,$AV$1,IF(BD$5=$F15-1,$AW$1,IF(BD$5=$F15,$AX$1,IF(BD$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BE$5=$F15-2,$AV$1,IF(BE$5=$F15-1,$AW$1,IF(BE$5=$F15,$AX$1,IF(BE$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BF$5=$F15-2,$AV$1,IF(BF$5=$F15-1,$AW$1,IF(BF$5=$F15,$AX$1,IF(BF$5=$F15+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H15=\"Technology / regulatory\",IF(BG$5=$F15-2,$AV$1,IF(BG$5=$F15-1,$AW$1,IF(BG$5=$F15,$AX$1,IF(BG$5=$F15+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B16,'Avionics ID'!E:E,0),1)","v":880},"Air data sensors",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A16,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I16&\"$12:\"&I16&\"$384\"))))))","v":"ARJ, Attack, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, Turbine GA, UAV"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A16,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))))/$I$4)-Q16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(P16/$G16))=0,1,INT(P16/$G16))))/$I$4)-Q16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))))/$I$4)-T16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(S16/$G16))=0,1,INT(S16/$G16))))/$I$4)-T16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))))/$I$4)-W16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(V16/$G16))=0,1,INT(V16/$G16))))/$I$4)-W16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))))/$I$4)-Z16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(Y16/$G16))=0,1,INT(Y16/$G16))))/$I$4)-Z16-IF($A$4,$C16,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))))/$I$4)-AC16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AB16/$G16))=0,1,INT(AB16/$G16))))/$I$4)-AC16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G16/2)*$D16)),\nIF(OR(AND($G16>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))))/$I$4)-AF16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AE16/$G16))=0,1,INT(AE16/$G16))))/$I$4)-AF16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))))/$I$4)-AI16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AH16/$G16))=0,1,INT(AH16/$G16))))/$I$4)-AI16-IF($A$4,$C16,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D16,\nIF(OR(AND($G16>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D16*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))))/$I$4),\nIF(OR(AND($G16>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D16*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G16=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))))/$I$4)-AL16-IF($A$4,$C16,0),\nIF(OR(AND($G16>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G16<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G16*IF($G16*(INT(AK16/$G16))=0,1,INT(AK16/$G16))))/$I$4)-AL16-IF($A$4,$C16,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H16=\"Technology / regulatory\",IF(AV$5=$F16-2,$AV$1,IF(AV$5=$F16-1,$AW$1,IF(AV$5=$F16,$AX$1,IF(AV$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(AW$5=$F16-2,$AV$1,IF(AW$5=$F16-1,$AW$1,IF(AW$5=$F16,$AX$1,IF(AW$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(AX$5=$F16-2,$AV$1,IF(AX$5=$F16-1,$AW$1,IF(AX$5=$F16,$AX$1,IF(AX$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(AY$5=$F16-2,$AV$1,IF(AY$5=$F16-1,$AW$1,IF(AY$5=$F16,$AX$1,IF(AY$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(AZ$5=$F16-2,$AV$1,IF(AZ$5=$F16-1,$AW$1,IF(AZ$5=$F16,$AX$1,IF(AZ$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BA$5=$F16-2,$AV$1,IF(BA$5=$F16-1,$AW$1,IF(BA$5=$F16,$AX$1,IF(BA$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BB$5=$F16-2,$AV$1,IF(BB$5=$F16-1,$AW$1,IF(BB$5=$F16,$AX$1,IF(BB$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BC$5=$F16-2,$AV$1,IF(BC$5=$F16-1,$AW$1,IF(BC$5=$F16,$AX$1,IF(BC$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BD$5=$F16-2,$AV$1,IF(BD$5=$F16-1,$AW$1,IF(BD$5=$F16,$AX$1,IF(BD$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BE$5=$F16-2,$AV$1,IF(BE$5=$F16-1,$AW$1,IF(BE$5=$F16,$AX$1,IF(BE$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BF$5=$F16-2,$AV$1,IF(BF$5=$F16-1,$AW$1,IF(BF$5=$F16,$AX$1,IF(BF$5=$F16+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H16=\"Technology / regulatory\",IF(BG$5=$F16-2,$AV$1,IF(BG$5=$F16-1,$AW$1,IF(BG$5=$F16,$AX$1,IF(BG$5=$F16+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B17,'Avionics ID'!E:E,0),1)","v":815},"Air Data smart sensor",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A17,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I17&\"$12:\"&I17&\"$384\"))))))","v":"Mil Fighter"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A17,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))))/$I$4)-Q17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(P17/$G17))=0,1,INT(P17/$G17))))/$I$4)-Q17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))))/$I$4)-T17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(S17/$G17))=0,1,INT(S17/$G17))))/$I$4)-T17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))))/$I$4)-W17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(V17/$G17))=0,1,INT(V17/$G17))))/$I$4)-W17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))))/$I$4)-Z17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(Y17/$G17))=0,1,INT(Y17/$G17))))/$I$4)-Z17-IF($A$4,$C17,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))))/$I$4)-AC17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AB17/$G17))=0,1,INT(AB17/$G17))))/$I$4)-AC17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G17/2)*$D17)),\nIF(OR(AND($G17>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))))/$I$4)-AF17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AE17/$G17))=0,1,INT(AE17/$G17))))/$I$4)-AF17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))))/$I$4)-AI17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AH17/$G17))=0,1,INT(AH17/$G17))))/$I$4)-AI17-IF($A$4,$C17,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D17,\nIF(OR(AND($G17>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D17*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))))/$I$4),\nIF(OR(AND($G17>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D17*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G17=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))))/$I$4)-AL17-IF($A$4,$C17,0),\nIF(OR(AND($G17>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G17<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G17*IF($G17*(INT(AK17/$G17))=0,1,INT(AK17/$G17))))/$I$4)-AL17-IF($A$4,$C17,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H17=\"Technology / regulatory\",IF(AV$5=$F17-2,$AV$1,IF(AV$5=$F17-1,$AW$1,IF(AV$5=$F17,$AX$1,IF(AV$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(AW$5=$F17-2,$AV$1,IF(AW$5=$F17-1,$AW$1,IF(AW$5=$F17,$AX$1,IF(AW$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(AX$5=$F17-2,$AV$1,IF(AX$5=$F17-1,$AW$1,IF(AX$5=$F17,$AX$1,IF(AX$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(AY$5=$F17-2,$AV$1,IF(AY$5=$F17-1,$AW$1,IF(AY$5=$F17,$AX$1,IF(AY$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(AZ$5=$F17-2,$AV$1,IF(AZ$5=$F17-1,$AW$1,IF(AZ$5=$F17,$AX$1,IF(AZ$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BA$5=$F17-2,$AV$1,IF(BA$5=$F17-1,$AW$1,IF(BA$5=$F17,$AX$1,IF(BA$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BB$5=$F17-2,$AV$1,IF(BB$5=$F17-1,$AW$1,IF(BB$5=$F17,$AX$1,IF(BB$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BC$5=$F17-2,$AV$1,IF(BC$5=$F17-1,$AW$1,IF(BC$5=$F17,$AX$1,IF(BC$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BD$5=$F17-2,$AV$1,IF(BD$5=$F17-1,$AW$1,IF(BD$5=$F17,$AX$1,IF(BD$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BE$5=$F17-2,$AV$1,IF(BE$5=$F17-1,$AW$1,IF(BE$5=$F17,$AX$1,IF(BE$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BF$5=$F17-2,$AV$1,IF(BF$5=$F17-1,$AW$1,IF(BF$5=$F17,$AX$1,IF(BF$5=$F17+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H17=\"Technology / regulatory\",IF(BG$5=$F17-2,$AV$1,IF(BG$5=$F17-1,$AW$1,IF(BG$5=$F17,$AX$1,IF(BG$5=$F17+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B18,'Avionics ID'!E:E,0),1)","v":770},"Air Traffic Services Unit ",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A18,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$T"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I18&\"$12:\"&I18&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A18,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D18,\nIF(OR(AND($G18>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D18*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))))/$I$4),\nIF(OR(AND($G18>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D18*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G18/2)*$D18)),\nIF(OR(AND($G18>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))))/$I$4)-AC18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AB18/$G18))=0,1,INT(AB18/$G18))))/$I$4)-AC18-IF($A$4,$C18,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D18,\nIF(OR(AND($G18>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D18*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))))/$I$4),\nIF(OR(AND($G18>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D18*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G18/2)*$D18)),\nIF(OR(AND($G18>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))))/$I$4)-AF18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AE18/$G18))=0,1,INT(AE18/$G18))))/$I$4)-AF18-IF($A$4,$C18,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D18,\nIF(OR(AND($G18>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D18*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))))/$I$4),\nIF(OR(AND($G18>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D18*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))))/$I$4)-AI18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AH18/$G18))=0,1,INT(AH18/$G18))))/$I$4)-AI18-IF($A$4,$C18,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D18,\nIF(OR(AND($G18>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D18*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))))/$I$4),\nIF(OR(AND($G18>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D18*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G18=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))))/$I$4)-AL18-IF($A$4,$C18,0),\nIF(OR(AND($G18>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G18<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G18*IF($G18*(INT(AK18/$G18))=0,1,INT(AK18/$G18))))/$I$4)-AL18-IF($A$4,$C18,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H18=\"Technology / regulatory\",IF(AV$5=$F18-2,$AV$1,IF(AV$5=$F18-1,$AW$1,IF(AV$5=$F18,$AX$1,IF(AV$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(AW$5=$F18-2,$AV$1,IF(AW$5=$F18-1,$AW$1,IF(AW$5=$F18,$AX$1,IF(AW$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(AX$5=$F18-2,$AV$1,IF(AX$5=$F18-1,$AW$1,IF(AX$5=$F18,$AX$1,IF(AX$5=$F18+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H18=\"Technology / regulatory\",IF(AY$5=$F18-2,$AV$1,IF(AY$5=$F18-1,$AW$1,IF(AY$5=$F18,$AX$1,IF(AY$5=$F18+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H18=\"Technology / regulatory\",IF(AZ$5=$F18-2,$AV$1,IF(AZ$5=$F18-1,$AW$1,IF(AZ$5=$F18,$AX$1,IF(AZ$5=$F18+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H18=\"Technology / regulatory\",IF(BA$5=$F18-2,$AV$1,IF(BA$5=$F18-1,$AW$1,IF(BA$5=$F18,$AX$1,IF(BA$5=$F18+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H18=\"Technology / regulatory\",IF(BB$5=$F18-2,$AV$1,IF(BB$5=$F18-1,$AW$1,IF(BB$5=$F18,$AX$1,IF(BB$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(BC$5=$F18-2,$AV$1,IF(BC$5=$F18-1,$AW$1,IF(BC$5=$F18,$AX$1,IF(BC$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(BD$5=$F18-2,$AV$1,IF(BD$5=$F18-1,$AW$1,IF(BD$5=$F18,$AX$1,IF(BD$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(BE$5=$F18-2,$AV$1,IF(BE$5=$F18-1,$AW$1,IF(BE$5=$F18,$AX$1,IF(BE$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(BF$5=$F18-2,$AV$1,IF(BF$5=$F18-1,$AW$1,IF(BF$5=$F18,$AX$1,IF(BF$5=$F18+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H18=\"Technology / regulatory\",IF(BG$5=$F18-2,$AV$1,IF(BG$5=$F18-1,$AW$1,IF(BG$5=$F18,$AX$1,IF(BG$5=$F18+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B19,'Avionics ID'!E:E,0),1)","v":758},"Air Traffic Services Unit (ATSU)",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A19,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I19&\"$12:\"&I19&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A19,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D19,\nIF(OR(AND($G19>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D19*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))))/$I$4),\nIF(OR(AND($G19>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D19*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G19/2)*$D19)),\nIF(OR(AND($G19>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))))/$I$4)-AC19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AB19/$G19))=0,1,INT(AB19/$G19))))/$I$4)-AC19-IF($A$4,$C19,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D19,\nIF(OR(AND($G19>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D19*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))))/$I$4),\nIF(OR(AND($G19>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D19*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G19/2)*$D19)),\nIF(OR(AND($G19>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))))/$I$4)-AF19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AE19/$G19))=0,1,INT(AE19/$G19))))/$I$4)-AF19-IF($A$4,$C19,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D19,\nIF(OR(AND($G19>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D19*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))))/$I$4),\nIF(OR(AND($G19>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D19*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))))/$I$4)-AI19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AH19/$G19))=0,1,INT(AH19/$G19))))/$I$4)-AI19-IF($A$4,$C19,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D19,\nIF(OR(AND($G19>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D19*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))))/$I$4),\nIF(OR(AND($G19>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D19*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G19=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))))/$I$4)-AL19-IF($A$4,$C19,0),\nIF(OR(AND($G19>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G19<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G19*IF($G19*(INT(AK19/$G19))=0,1,INT(AK19/$G19))))/$I$4)-AL19-IF($A$4,$C19,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H19=\"Technology / regulatory\",IF(AV$5=$F19-2,$AV$1,IF(AV$5=$F19-1,$AW$1,IF(AV$5=$F19,$AX$1,IF(AV$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(AW$5=$F19-2,$AV$1,IF(AW$5=$F19-1,$AW$1,IF(AW$5=$F19,$AX$1,IF(AW$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(AX$5=$F19-2,$AV$1,IF(AX$5=$F19-1,$AW$1,IF(AX$5=$F19,$AX$1,IF(AX$5=$F19+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H19=\"Technology / regulatory\",IF(AY$5=$F19-2,$AV$1,IF(AY$5=$F19-1,$AW$1,IF(AY$5=$F19,$AX$1,IF(AY$5=$F19+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H19=\"Technology / regulatory\",IF(AZ$5=$F19-2,$AV$1,IF(AZ$5=$F19-1,$AW$1,IF(AZ$5=$F19,$AX$1,IF(AZ$5=$F19+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H19=\"Technology / regulatory\",IF(BA$5=$F19-2,$AV$1,IF(BA$5=$F19-1,$AW$1,IF(BA$5=$F19,$AX$1,IF(BA$5=$F19+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H19=\"Technology / regulatory\",IF(BB$5=$F19-2,$AV$1,IF(BB$5=$F19-1,$AW$1,IF(BB$5=$F19,$AX$1,IF(BB$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(BC$5=$F19-2,$AV$1,IF(BC$5=$F19-1,$AW$1,IF(BC$5=$F19,$AX$1,IF(BC$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(BD$5=$F19-2,$AV$1,IF(BD$5=$F19-1,$AW$1,IF(BD$5=$F19,$AX$1,IF(BD$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(BE$5=$F19-2,$AV$1,IF(BE$5=$F19-1,$AW$1,IF(BE$5=$F19,$AX$1,IF(BE$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(BF$5=$F19-2,$AV$1,IF(BF$5=$F19-1,$AW$1,IF(BF$5=$F19,$AX$1,IF(BF$5=$F19+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H19=\"Technology / regulatory\",IF(BG$5=$F19-2,$AV$1,IF(BG$5=$F19-1,$AW$1,IF(BG$5=$F19,$AX$1,IF(BG$5=$F19+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B20,'Avionics ID'!E:E,0),1)","v":868},"Airborne Systems Intelligence Payload sensor",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A20,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I20&\"$12:\"&I20&\"$384\"))))))","v":"UAV"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A20,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))))/$I$4)-Q20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(P20/$G20))=0,1,INT(P20/$G20))))/$I$4)-Q20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))))/$I$4)-T20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(S20/$G20))=0,1,INT(S20/$G20))))/$I$4)-T20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))))/$I$4)-W20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(V20/$G20))=0,1,INT(V20/$G20))))/$I$4)-W20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))))/$I$4)-Z20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(Y20/$G20))=0,1,INT(Y20/$G20))))/$I$4)-Z20-IF($A$4,$C20,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))))/$I$4)-AC20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AB20/$G20))=0,1,INT(AB20/$G20))))/$I$4)-AC20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G20/2)*$D20)),\nIF(OR(AND($G20>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))))/$I$4)-AF20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AE20/$G20))=0,1,INT(AE20/$G20))))/$I$4)-AF20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))))/$I$4)-AI20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AH20/$G20))=0,1,INT(AH20/$G20))))/$I$4)-AI20-IF($A$4,$C20,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D20,\nIF(OR(AND($G20>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D20*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))))/$I$4),\nIF(OR(AND($G20>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D20*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G20=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))))/$I$4)-AL20-IF($A$4,$C20,0),\nIF(OR(AND($G20>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G20<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G20*IF($G20*(INT(AK20/$G20))=0,1,INT(AK20/$G20))))/$I$4)-AL20-IF($A$4,$C20,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H20=\"Technology / regulatory\",IF(AV$5=$F20-2,$AV$1,IF(AV$5=$F20-1,$AW$1,IF(AV$5=$F20,$AX$1,IF(AV$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(AW$5=$F20-2,$AV$1,IF(AW$5=$F20-1,$AW$1,IF(AW$5=$F20,$AX$1,IF(AW$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(AX$5=$F20-2,$AV$1,IF(AX$5=$F20-1,$AW$1,IF(AX$5=$F20,$AX$1,IF(AX$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(AY$5=$F20-2,$AV$1,IF(AY$5=$F20-1,$AW$1,IF(AY$5=$F20,$AX$1,IF(AY$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(AZ$5=$F20-2,$AV$1,IF(AZ$5=$F20-1,$AW$1,IF(AZ$5=$F20,$AX$1,IF(AZ$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BA$5=$F20-2,$AV$1,IF(BA$5=$F20-1,$AW$1,IF(BA$5=$F20,$AX$1,IF(BA$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BB$5=$F20-2,$AV$1,IF(BB$5=$F20-1,$AW$1,IF(BB$5=$F20,$AX$1,IF(BB$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BC$5=$F20-2,$AV$1,IF(BC$5=$F20-1,$AW$1,IF(BC$5=$F20,$AX$1,IF(BC$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BD$5=$F20-2,$AV$1,IF(BD$5=$F20-1,$AW$1,IF(BD$5=$F20,$AX$1,IF(BD$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BE$5=$F20-2,$AV$1,IF(BE$5=$F20-1,$AW$1,IF(BE$5=$F20,$AX$1,IF(BE$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BF$5=$F20-2,$AV$1,IF(BF$5=$F20-1,$AW$1,IF(BF$5=$F20,$AX$1,IF(BF$5=$F20+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H20=\"Technology / regulatory\",IF(BG$5=$F20-2,$AV$1,IF(BG$5=$F20-1,$AW$1,IF(BG$5=$F20,$AX$1,IF(BG$5=$F20+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B21,'Avionics ID'!E:E,0),1)","v":882},"Aircraft avionics management unit",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A21,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I21&\"$12:\"&I21&\"$384\"))))))","v":"A300, A320, A330, A330 LMXT, A330 MRTT, A340, A350, A380, B747, B767, B777, B787, MD-11, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A21,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))))/$I$4)-Q21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(P21/$G21))=0,1,INT(P21/$G21))))/$I$4)-Q21-IF($A$4,$C21,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))))/$I$4)-T21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(S21/$G21))=0,1,INT(S21/$G21))))/$I$4)-T21-IF($A$4,$C21,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))))/$I$4)-W21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(V21/$G21))=0,1,INT(V21/$G21))))/$I$4)-W21-IF($A$4,$C21,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))))/$I$4)-Z21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(Y21/$G21))=0,1,INT(Y21/$G21))))/$I$4)-Z21-IF($A$4,$C21,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))))/$I$4)-AC21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AB21/$G21))=0,1,INT(AB21/$G21))))/$I$4)-AC21-IF($A$4,$C21,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G21/2)*$D21)),\nIF(OR(AND($G21>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))))/$I$4)-AF21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AE21/$G21))=0,1,INT(AE21/$G21))))/$I$4)-AF21-IF($A$4,$C21,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))))/$I$4)-AI21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AH21/$G21))=0,1,INT(AH21/$G21))))/$I$4)-AI21-IF($A$4,$C21,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D21,\nIF(OR(AND($G21>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D21*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))))/$I$4),\nIF(OR(AND($G21>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D21*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G21=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))))/$I$4)-AL21-IF($A$4,$C21,0),\nIF(OR(AND($G21>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G21<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G21*IF($G21*(INT(AK21/$G21))=0,1,INT(AK21/$G21))))/$I$4)-AL21-IF($A$4,$C21,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H21=\"Technology / regulatory\",IF(AV$5=$F21-2,$AV$1,IF(AV$5=$F21-1,$AW$1,IF(AV$5=$F21,$AX$1,IF(AV$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(AW$5=$F21-2,$AV$1,IF(AW$5=$F21-1,$AW$1,IF(AW$5=$F21,$AX$1,IF(AW$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(AX$5=$F21-2,$AV$1,IF(AX$5=$F21-1,$AW$1,IF(AX$5=$F21,$AX$1,IF(AX$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(AY$5=$F21-2,$AV$1,IF(AY$5=$F21-1,$AW$1,IF(AY$5=$F21,$AX$1,IF(AY$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(AZ$5=$F21-2,$AV$1,IF(AZ$5=$F21-1,$AW$1,IF(AZ$5=$F21,$AX$1,IF(AZ$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BA$5=$F21-2,$AV$1,IF(BA$5=$F21-1,$AW$1,IF(BA$5=$F21,$AX$1,IF(BA$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BB$5=$F21-2,$AV$1,IF(BB$5=$F21-1,$AW$1,IF(BB$5=$F21,$AX$1,IF(BB$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BC$5=$F21-2,$AV$1,IF(BC$5=$F21-1,$AW$1,IF(BC$5=$F21,$AX$1,IF(BC$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BD$5=$F21-2,$AV$1,IF(BD$5=$F21-1,$AW$1,IF(BD$5=$F21,$AX$1,IF(BD$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BE$5=$F21-2,$AV$1,IF(BE$5=$F21-1,$AW$1,IF(BE$5=$F21,$AX$1,IF(BE$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BF$5=$F21-2,$AV$1,IF(BF$5=$F21-1,$AW$1,IF(BF$5=$F21,$AX$1,IF(BF$5=$F21+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H21=\"Technology / regulatory\",IF(BG$5=$F21-2,$AV$1,IF(BG$5=$F21-1,$AW$1,IF(BG$5=$F21,$AX$1,IF(BG$5=$F21+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B22,'Avionics ID'!E:E,0),1)","v":839},"Aircraft Environment Surveillance System (AESS)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A22,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I22&\"$12:\"&I22&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A22,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))))/$I$4)-Q22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(P22/$G22))=0,1,INT(P22/$G22))))/$I$4)-Q22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))))/$I$4)-T22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(S22/$G22))=0,1,INT(S22/$G22))))/$I$4)-T22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))))/$I$4)-W22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(V22/$G22))=0,1,INT(V22/$G22))))/$I$4)-W22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))))/$I$4)-Z22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(Y22/$G22))=0,1,INT(Y22/$G22))))/$I$4)-Z22-IF($A$4,$C22,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))))/$I$4)-AC22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AB22/$G22))=0,1,INT(AB22/$G22))))/$I$4)-AC22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G22/2)*$D22)),\nIF(OR(AND($G22>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))))/$I$4)-AF22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AE22/$G22))=0,1,INT(AE22/$G22))))/$I$4)-AF22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))))/$I$4)-AI22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AH22/$G22))=0,1,INT(AH22/$G22))))/$I$4)-AI22-IF($A$4,$C22,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D22,\nIF(OR(AND($G22>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D22*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))))/$I$4),\nIF(OR(AND($G22>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D22*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G22=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))))/$I$4)-AL22-IF($A$4,$C22,0),\nIF(OR(AND($G22>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G22<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G22*IF($G22*(INT(AK22/$G22))=0,1,INT(AK22/$G22))))/$I$4)-AL22-IF($A$4,$C22,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H22=\"Technology / regulatory\",IF(AV$5=$F22-2,$AV$1,IF(AV$5=$F22-1,$AW$1,IF(AV$5=$F22,$AX$1,IF(AV$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(AW$5=$F22-2,$AV$1,IF(AW$5=$F22-1,$AW$1,IF(AW$5=$F22,$AX$1,IF(AW$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(AX$5=$F22-2,$AV$1,IF(AX$5=$F22-1,$AW$1,IF(AX$5=$F22,$AX$1,IF(AX$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(AY$5=$F22-2,$AV$1,IF(AY$5=$F22-1,$AW$1,IF(AY$5=$F22,$AX$1,IF(AY$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(AZ$5=$F22-2,$AV$1,IF(AZ$5=$F22-1,$AW$1,IF(AZ$5=$F22,$AX$1,IF(AZ$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BA$5=$F22-2,$AV$1,IF(BA$5=$F22-1,$AW$1,IF(BA$5=$F22,$AX$1,IF(BA$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BB$5=$F22-2,$AV$1,IF(BB$5=$F22-1,$AW$1,IF(BB$5=$F22,$AX$1,IF(BB$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BC$5=$F22-2,$AV$1,IF(BC$5=$F22-1,$AW$1,IF(BC$5=$F22,$AX$1,IF(BC$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BD$5=$F22-2,$AV$1,IF(BD$5=$F22-1,$AW$1,IF(BD$5=$F22,$AX$1,IF(BD$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BE$5=$F22-2,$AV$1,IF(BE$5=$F22-1,$AW$1,IF(BE$5=$F22,$AX$1,IF(BE$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BF$5=$F22-2,$AV$1,IF(BF$5=$F22-1,$AW$1,IF(BF$5=$F22,$AX$1,IF(BF$5=$F22+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H22=\"Technology / regulatory\",IF(BG$5=$F22-2,$AV$1,IF(BG$5=$F22-1,$AW$1,IF(BG$5=$F22,$AX$1,IF(BG$5=$F22+1,$AY$1,0)))),0)","v":0}]
[757,"Aircraft Integrated Data System (AIDS)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A23,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I23&\"$12:\"&I23&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A23,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))))/$I$4)-Q23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(P23/$G23))=0,1,INT(P23/$G23))))/$I$4)-Q23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))))/$I$4)-T23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(S23/$G23))=0,1,INT(S23/$G23))))/$I$4)-T23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))))/$I$4)-W23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(V23/$G23))=0,1,INT(V23/$G23))))/$I$4)-W23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))))/$I$4)-Z23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(Y23/$G23))=0,1,INT(Y23/$G23))))/$I$4)-Z23-IF($A$4,$C23,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))))/$I$4)-AC23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AB23/$G23))=0,1,INT(AB23/$G23))))/$I$4)-AC23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G23/2)*$D23)),\nIF(OR(AND($G23>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))))/$I$4)-AF23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AE23/$G23))=0,1,INT(AE23/$G23))))/$I$4)-AF23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))))/$I$4)-AI23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AH23/$G23))=0,1,INT(AH23/$G23))))/$I$4)-AI23-IF($A$4,$C23,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D23,\nIF(OR(AND($G23>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D23*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))))/$I$4),\nIF(OR(AND($G23>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D23*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G23=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))))/$I$4)-AL23-IF($A$4,$C23,0),\nIF(OR(AND($G23>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G23<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G23*IF($G23*(INT(AK23/$G23))=0,1,INT(AK23/$G23))))/$I$4)-AL23-IF($A$4,$C23,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H23=\"Technology / regulatory\",IF(AV$5=$F23-2,$AV$1,IF(AV$5=$F23-1,$AW$1,IF(AV$5=$F23,$AX$1,IF(AV$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(AW$5=$F23-2,$AV$1,IF(AW$5=$F23-1,$AW$1,IF(AW$5=$F23,$AX$1,IF(AW$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(AX$5=$F23-2,$AV$1,IF(AX$5=$F23-1,$AW$1,IF(AX$5=$F23,$AX$1,IF(AX$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(AY$5=$F23-2,$AV$1,IF(AY$5=$F23-1,$AW$1,IF(AY$5=$F23,$AX$1,IF(AY$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(AZ$5=$F23-2,$AV$1,IF(AZ$5=$F23-1,$AW$1,IF(AZ$5=$F23,$AX$1,IF(AZ$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BA$5=$F23-2,$AV$1,IF(BA$5=$F23-1,$AW$1,IF(BA$5=$F23,$AX$1,IF(BA$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BB$5=$F23-2,$AV$1,IF(BB$5=$F23-1,$AW$1,IF(BB$5=$F23,$AX$1,IF(BB$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BC$5=$F23-2,$AV$1,IF(BC$5=$F23-1,$AW$1,IF(BC$5=$F23,$AX$1,IF(BC$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BD$5=$F23-2,$AV$1,IF(BD$5=$F23-1,$AW$1,IF(BD$5=$F23,$AX$1,IF(BD$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BE$5=$F23-2,$AV$1,IF(BE$5=$F23-1,$AW$1,IF(BE$5=$F23,$AX$1,IF(BE$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BF$5=$F23-2,$AV$1,IF(BF$5=$F23-1,$AW$1,IF(BF$5=$F23,$AX$1,IF(BF$5=$F23+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H23=\"Technology / regulatory\",IF(BG$5=$F23-2,$AV$1,IF(BG$5=$F23-1,$AW$1,IF(BG$5=$F23,$AX$1,IF(BG$5=$F23+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B24,'Avionics ID'!E:E,0),1)","v":797},"Aircraft memory system",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A24,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I24&\"$12:\"&I24&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A24,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))))/$I$4)-Q24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(P24/$G24))=0,1,INT(P24/$G24))))/$I$4)-Q24-IF($A$4,$C24,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))))/$I$4)-T24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(S24/$G24))=0,1,INT(S24/$G24))))/$I$4)-T24-IF($A$4,$C24,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))))/$I$4)-W24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(V24/$G24))=0,1,INT(V24/$G24))))/$I$4)-W24-IF($A$4,$C24,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))))/$I$4)-Z24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(Y24/$G24))=0,1,INT(Y24/$G24))))/$I$4)-Z24-IF($A$4,$C24,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))))/$I$4)-AC24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AB24/$G24))=0,1,INT(AB24/$G24))))/$I$4)-AC24-IF($A$4,$C24,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G24/2)*$D24)),\nIF(OR(AND($G24>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))))/$I$4)-AF24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AE24/$G24))=0,1,INT(AE24/$G24))))/$I$4)-AF24-IF($A$4,$C24,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))))/$I$4)-AI24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AH24/$G24))=0,1,INT(AH24/$G24))))/$I$4)-AI24-IF($A$4,$C24,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D24,\nIF(OR(AND($G24>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D24*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))))/$I$4),\nIF(OR(AND($G24>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D24*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G24=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))))/$I$4)-AL24-IF($A$4,$C24,0),\nIF(OR(AND($G24>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G24<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G24*IF($G24*(INT(AK24/$G24))=0,1,INT(AK24/$G24))))/$I$4)-AL24-IF($A$4,$C24,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H24=\"Technology / regulatory\",IF(AV$5=$F24-2,$AV$1,IF(AV$5=$F24-1,$AW$1,IF(AV$5=$F24,$AX$1,IF(AV$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(AW$5=$F24-2,$AV$1,IF(AW$5=$F24-1,$AW$1,IF(AW$5=$F24,$AX$1,IF(AW$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(AX$5=$F24-2,$AV$1,IF(AX$5=$F24-1,$AW$1,IF(AX$5=$F24,$AX$1,IF(AX$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(AY$5=$F24-2,$AV$1,IF(AY$5=$F24-1,$AW$1,IF(AY$5=$F24,$AX$1,IF(AY$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(AZ$5=$F24-2,$AV$1,IF(AZ$5=$F24-1,$AW$1,IF(AZ$5=$F24,$AX$1,IF(AZ$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BA$5=$F24-2,$AV$1,IF(BA$5=$F24-1,$AW$1,IF(BA$5=$F24,$AX$1,IF(BA$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BB$5=$F24-2,$AV$1,IF(BB$5=$F24-1,$AW$1,IF(BB$5=$F24,$AX$1,IF(BB$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BC$5=$F24-2,$AV$1,IF(BC$5=$F24-1,$AW$1,IF(BC$5=$F24,$AX$1,IF(BC$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BD$5=$F24-2,$AV$1,IF(BD$5=$F24-1,$AW$1,IF(BD$5=$F24,$AX$1,IF(BD$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BE$5=$F24-2,$AV$1,IF(BE$5=$F24-1,$AW$1,IF(BE$5=$F24,$AX$1,IF(BE$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BF$5=$F24-2,$AV$1,IF(BF$5=$F24-1,$AW$1,IF(BF$5=$F24,$AX$1,IF(BF$5=$F24+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H24=\"Technology / regulatory\",IF(BG$5=$F24-2,$AV$1,IF(BG$5=$F24-1,$AW$1,IF(BG$5=$F24,$AX$1,IF(BG$5=$F24+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B25,'Avionics ID'!E:E,0),1)","v":799},"Antenna suite",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A25,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$V"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I25&\"$12:\"&I25&\"$384\"))))))","v":"Attack, Stealth"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A25,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))))/$I$4)-Q25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(P25/$G25))=0,1,INT(P25/$G25))))/$I$4)-Q25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))))/$I$4)-T25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(S25/$G25))=0,1,INT(S25/$G25))))/$I$4)-T25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))))/$I$4)-W25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(V25/$G25))=0,1,INT(V25/$G25))))/$I$4)-W25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))))/$I$4)-Z25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(Y25/$G25))=0,1,INT(Y25/$G25))))/$I$4)-Z25-IF($A$4,$C25,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))))/$I$4)-AC25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AB25/$G25))=0,1,INT(AB25/$G25))))/$I$4)-AC25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G25/2)*$D25)),\nIF(OR(AND($G25>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))))/$I$4)-AF25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AE25/$G25))=0,1,INT(AE25/$G25))))/$I$4)-AF25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))))/$I$4)-AI25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AH25/$G25))=0,1,INT(AH25/$G25))))/$I$4)-AI25-IF($A$4,$C25,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D25,\nIF(OR(AND($G25>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D25*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))))/$I$4),\nIF(OR(AND($G25>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D25*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G25=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))))/$I$4)-AL25-IF($A$4,$C25,0),\nIF(OR(AND($G25>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G25<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G25*IF($G25*(INT(AK25/$G25))=0,1,INT(AK25/$G25))))/$I$4)-AL25-IF($A$4,$C25,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H25=\"Technology / regulatory\",IF(AV$5=$F25-2,$AV$1,IF(AV$5=$F25-1,$AW$1,IF(AV$5=$F25,$AX$1,IF(AV$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(AW$5=$F25-2,$AV$1,IF(AW$5=$F25-1,$AW$1,IF(AW$5=$F25,$AX$1,IF(AW$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(AX$5=$F25-2,$AV$1,IF(AX$5=$F25-1,$AW$1,IF(AX$5=$F25,$AX$1,IF(AX$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(AY$5=$F25-2,$AV$1,IF(AY$5=$F25-1,$AW$1,IF(AY$5=$F25,$AX$1,IF(AY$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(AZ$5=$F25-2,$AV$1,IF(AZ$5=$F25-1,$AW$1,IF(AZ$5=$F25,$AX$1,IF(AZ$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BA$5=$F25-2,$AV$1,IF(BA$5=$F25-1,$AW$1,IF(BA$5=$F25,$AX$1,IF(BA$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BB$5=$F25-2,$AV$1,IF(BB$5=$F25-1,$AW$1,IF(BB$5=$F25,$AX$1,IF(BB$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BC$5=$F25-2,$AV$1,IF(BC$5=$F25-1,$AW$1,IF(BC$5=$F25,$AX$1,IF(BC$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BD$5=$F25-2,$AV$1,IF(BD$5=$F25-1,$AW$1,IF(BD$5=$F25,$AX$1,IF(BD$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BE$5=$F25-2,$AV$1,IF(BE$5=$F25-1,$AW$1,IF(BE$5=$F25,$AX$1,IF(BE$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BF$5=$F25-2,$AV$1,IF(BF$5=$F25-1,$AW$1,IF(BF$5=$F25,$AX$1,IF(BF$5=$F25+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H25=\"Technology / regulatory\",IF(BG$5=$F25-2,$AV$1,IF(BG$5=$F25-1,$AW$1,IF(BG$5=$F25,$AX$1,IF(BG$5=$F25+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B26,'Avionics ID'!E:E,0),1)","v":875},"ARC 210 radios",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A26,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$X"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I26&\"$12:\"&I26&\"$384\"))))))","v":"UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A26,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))))/$I$4)-Q26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(P26/$G26))=0,1,INT(P26/$G26))))/$I$4)-Q26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))))/$I$4)-T26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(S26/$G26))=0,1,INT(S26/$G26))))/$I$4)-T26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))))/$I$4)-W26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(V26/$G26))=0,1,INT(V26/$G26))))/$I$4)-W26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))))/$I$4)-Z26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(Y26/$G26))=0,1,INT(Y26/$G26))))/$I$4)-Z26-IF($A$4,$C26,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))))/$I$4)-AC26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AB26/$G26))=0,1,INT(AB26/$G26))))/$I$4)-AC26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G26/2)*$D26)),\nIF(OR(AND($G26>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))))/$I$4)-AF26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AE26/$G26))=0,1,INT(AE26/$G26))))/$I$4)-AF26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))))/$I$4)-AI26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AH26/$G26))=0,1,INT(AH26/$G26))))/$I$4)-AI26-IF($A$4,$C26,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D26,\nIF(OR(AND($G26>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D26*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))))/$I$4),\nIF(OR(AND($G26>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D26*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G26=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))))/$I$4)-AL26-IF($A$4,$C26,0),\nIF(OR(AND($G26>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G26<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G26*IF($G26*(INT(AK26/$G26))=0,1,INT(AK26/$G26))))/$I$4)-AL26-IF($A$4,$C26,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H26=\"Technology / regulatory\",IF(AV$5=$F26-2,$AV$1,IF(AV$5=$F26-1,$AW$1,IF(AV$5=$F26,$AX$1,IF(AV$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(AW$5=$F26-2,$AV$1,IF(AW$5=$F26-1,$AW$1,IF(AW$5=$F26,$AX$1,IF(AW$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(AX$5=$F26-2,$AV$1,IF(AX$5=$F26-1,$AW$1,IF(AX$5=$F26,$AX$1,IF(AX$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(AY$5=$F26-2,$AV$1,IF(AY$5=$F26-1,$AW$1,IF(AY$5=$F26,$AX$1,IF(AY$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(AZ$5=$F26-2,$AV$1,IF(AZ$5=$F26-1,$AW$1,IF(AZ$5=$F26,$AX$1,IF(AZ$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BA$5=$F26-2,$AV$1,IF(BA$5=$F26-1,$AW$1,IF(BA$5=$F26,$AX$1,IF(BA$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BB$5=$F26-2,$AV$1,IF(BB$5=$F26-1,$AW$1,IF(BB$5=$F26,$AX$1,IF(BB$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BC$5=$F26-2,$AV$1,IF(BC$5=$F26-1,$AW$1,IF(BC$5=$F26,$AX$1,IF(BC$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BD$5=$F26-2,$AV$1,IF(BD$5=$F26-1,$AW$1,IF(BD$5=$F26,$AX$1,IF(BD$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BE$5=$F26-2,$AV$1,IF(BE$5=$F26-1,$AW$1,IF(BE$5=$F26,$AX$1,IF(BE$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BF$5=$F26-2,$AV$1,IF(BF$5=$F26-1,$AW$1,IF(BF$5=$F26,$AX$1,IF(BF$5=$F26+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H26=\"Technology / regulatory\",IF(BG$5=$F26-2,$AV$1,IF(BG$5=$F26-1,$AW$1,IF(BG$5=$F26,$AX$1,IF(BG$5=$F26+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B27,'Avionics ID'!E:E,0),1)","v":745},"ATC control box",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A27,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I27&\"$12:\"&I27&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A27,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))))/$I$4)-Q27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(P27/$G27))=0,1,INT(P27/$G27))))/$I$4)-Q27-IF($A$4,$C27,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))))/$I$4)-T27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(S27/$G27))=0,1,INT(S27/$G27))))/$I$4)-T27-IF($A$4,$C27,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))))/$I$4)-W27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(V27/$G27))=0,1,INT(V27/$G27))))/$I$4)-W27-IF($A$4,$C27,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))))/$I$4)-Z27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(Y27/$G27))=0,1,INT(Y27/$G27))))/$I$4)-Z27-IF($A$4,$C27,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))))/$I$4)-AC27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AB27/$G27))=0,1,INT(AB27/$G27))))/$I$4)-AC27-IF($A$4,$C27,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G27/2)*$D27)),\nIF(OR(AND($G27>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))))/$I$4)-AF27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AE27/$G27))=0,1,INT(AE27/$G27))))/$I$4)-AF27-IF($A$4,$C27,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))))/$I$4)-AI27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AH27/$G27))=0,1,INT(AH27/$G27))))/$I$4)-AI27-IF($A$4,$C27,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D27,\nIF(OR(AND($G27>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D27*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))))/$I$4),\nIF(OR(AND($G27>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D27*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G27=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))))/$I$4)-AL27-IF($A$4,$C27,0),\nIF(OR(AND($G27>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G27<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G27*IF($G27*(INT(AK27/$G27))=0,1,INT(AK27/$G27))))/$I$4)-AL27-IF($A$4,$C27,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H27=\"Technology / regulatory\",IF(AV$5=$F27-2,$AV$1,IF(AV$5=$F27-1,$AW$1,IF(AV$5=$F27,$AX$1,IF(AV$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(AW$5=$F27-2,$AV$1,IF(AW$5=$F27-1,$AW$1,IF(AW$5=$F27,$AX$1,IF(AW$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(AX$5=$F27-2,$AV$1,IF(AX$5=$F27-1,$AW$1,IF(AX$5=$F27,$AX$1,IF(AX$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(AY$5=$F27-2,$AV$1,IF(AY$5=$F27-1,$AW$1,IF(AY$5=$F27,$AX$1,IF(AY$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(AZ$5=$F27-2,$AV$1,IF(AZ$5=$F27-1,$AW$1,IF(AZ$5=$F27,$AX$1,IF(AZ$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BA$5=$F27-2,$AV$1,IF(BA$5=$F27-1,$AW$1,IF(BA$5=$F27,$AX$1,IF(BA$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BB$5=$F27-2,$AV$1,IF(BB$5=$F27-1,$AW$1,IF(BB$5=$F27,$AX$1,IF(BB$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BC$5=$F27-2,$AV$1,IF(BC$5=$F27-1,$AW$1,IF(BC$5=$F27,$AX$1,IF(BC$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BD$5=$F27-2,$AV$1,IF(BD$5=$F27-1,$AW$1,IF(BD$5=$F27,$AX$1,IF(BD$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BE$5=$F27-2,$AV$1,IF(BE$5=$F27-1,$AW$1,IF(BE$5=$F27,$AX$1,IF(BE$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BF$5=$F27-2,$AV$1,IF(BF$5=$F27-1,$AW$1,IF(BF$5=$F27,$AX$1,IF(BF$5=$F27+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H27=\"Technology / regulatory\",IF(BG$5=$F27-2,$AV$1,IF(BG$5=$F27-1,$AW$1,IF(BG$5=$F27,$AX$1,IF(BG$5=$F27+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B28,'Avionics ID'!E:E,0),1)","v":744},"ATC Mode S Transponders (TCAS)",6.6666666666666666E-2,0.03,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A28,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I28&\"$12:\"&I28&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A28,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))))/$I$4)-Q28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(P28/$G28))=0,1,INT(P28/$G28))))/$I$4)-Q28-IF($A$4,$C28,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))))/$I$4)-T28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(S28/$G28))=0,1,INT(S28/$G28))))/$I$4)-T28-IF($A$4,$C28,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))))/$I$4)-W28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(V28/$G28))=0,1,INT(V28/$G28))))/$I$4)-W28-IF($A$4,$C28,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))))/$I$4)-Z28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(Y28/$G28))=0,1,INT(Y28/$G28))))/$I$4)-Z28-IF($A$4,$C28,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))))/$I$4)-AC28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AB28/$G28))=0,1,INT(AB28/$G28))))/$I$4)-AC28-IF($A$4,$C28,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G28/2)*$D28)),\nIF(OR(AND($G28>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))))/$I$4)-AF28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AE28/$G28))=0,1,INT(AE28/$G28))))/$I$4)-AF28-IF($A$4,$C28,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))))/$I$4)-AI28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AH28/$G28))=0,1,INT(AH28/$G28))))/$I$4)-AI28-IF($A$4,$C28,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D28,\nIF(OR(AND($G28>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D28*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))))/$I$4),\nIF(OR(AND($G28>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D28*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G28=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))))/$I$4)-AL28-IF($A$4,$C28,0),\nIF(OR(AND($G28>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G28<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G28*IF($G28*(INT(AK28/$G28))=0,1,INT(AK28/$G28))))/$I$4)-AL28-IF($A$4,$C28,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H28=\"Technology / regulatory\",IF(AV$5=$F28-2,$AV$1,IF(AV$5=$F28-1,$AW$1,IF(AV$5=$F28,$AX$1,IF(AV$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(AW$5=$F28-2,$AV$1,IF(AW$5=$F28-1,$AW$1,IF(AW$5=$F28,$AX$1,IF(AW$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(AX$5=$F28-2,$AV$1,IF(AX$5=$F28-1,$AW$1,IF(AX$5=$F28,$AX$1,IF(AX$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(AY$5=$F28-2,$AV$1,IF(AY$5=$F28-1,$AW$1,IF(AY$5=$F28,$AX$1,IF(AY$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(AZ$5=$F28-2,$AV$1,IF(AZ$5=$F28-1,$AW$1,IF(AZ$5=$F28,$AX$1,IF(AZ$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BA$5=$F28-2,$AV$1,IF(BA$5=$F28-1,$AW$1,IF(BA$5=$F28,$AX$1,IF(BA$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BB$5=$F28-2,$AV$1,IF(BB$5=$F28-1,$AW$1,IF(BB$5=$F28,$AX$1,IF(BB$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BC$5=$F28-2,$AV$1,IF(BC$5=$F28-1,$AW$1,IF(BC$5=$F28,$AX$1,IF(BC$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BD$5=$F28-2,$AV$1,IF(BD$5=$F28-1,$AW$1,IF(BD$5=$F28,$AX$1,IF(BD$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BE$5=$F28-2,$AV$1,IF(BE$5=$F28-1,$AW$1,IF(BE$5=$F28,$AX$1,IF(BE$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BF$5=$F28-2,$AV$1,IF(BF$5=$F28-1,$AW$1,IF(BF$5=$F28,$AX$1,IF(BF$5=$F28+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H28=\"Technology / regulatory\",IF(BG$5=$F28-2,$AV$1,IF(BG$5=$F28-1,$AW$1,IF(BG$5=$F28,$AX$1,IF(BG$5=$F28+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B29,'Avionics ID'!E:E,0),1)","v":828},"ATC Transponder",6.6666666666666666E-2,0.03,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A29,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$Z"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I29&\"$12:\"&I29&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A29,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))))/$I$4)-Q29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(P29/$G29))=0,1,INT(P29/$G29))))/$I$4)-Q29-IF($A$4,$C29,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))))/$I$4)-T29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(S29/$G29))=0,1,INT(S29/$G29))))/$I$4)-T29-IF($A$4,$C29,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))))/$I$4)-W29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(V29/$G29))=0,1,INT(V29/$G29))))/$I$4)-W29-IF($A$4,$C29,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))))/$I$4)-Z29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(Y29/$G29))=0,1,INT(Y29/$G29))))/$I$4)-Z29-IF($A$4,$C29,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))))/$I$4)-AC29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AB29/$G29))=0,1,INT(AB29/$G29))))/$I$4)-AC29-IF($A$4,$C29,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G29/2)*$D29)),\nIF(OR(AND($G29>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))))/$I$4)-AF29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AE29/$G29))=0,1,INT(AE29/$G29))))/$I$4)-AF29-IF($A$4,$C29,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))))/$I$4)-AI29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AH29/$G29))=0,1,INT(AH29/$G29))))/$I$4)-AI29-IF($A$4,$C29,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D29,\nIF(OR(AND($G29>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D29*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))))/$I$4),\nIF(OR(AND($G29>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D29*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G29=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))))/$I$4)-AL29-IF($A$4,$C29,0),\nIF(OR(AND($G29>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G29<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G29*IF($G29*(INT(AK29/$G29))=0,1,INT(AK29/$G29))))/$I$4)-AL29-IF($A$4,$C29,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H29=\"Technology / regulatory\",IF(AV$5=$F29-2,$AV$1,IF(AV$5=$F29-1,$AW$1,IF(AV$5=$F29,$AX$1,IF(AV$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(AW$5=$F29-2,$AV$1,IF(AW$5=$F29-1,$AW$1,IF(AW$5=$F29,$AX$1,IF(AW$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(AX$5=$F29-2,$AV$1,IF(AX$5=$F29-1,$AW$1,IF(AX$5=$F29,$AX$1,IF(AX$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(AY$5=$F29-2,$AV$1,IF(AY$5=$F29-1,$AW$1,IF(AY$5=$F29,$AX$1,IF(AY$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(AZ$5=$F29-2,$AV$1,IF(AZ$5=$F29-1,$AW$1,IF(AZ$5=$F29,$AX$1,IF(AZ$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BA$5=$F29-2,$AV$1,IF(BA$5=$F29-1,$AW$1,IF(BA$5=$F29,$AX$1,IF(BA$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BB$5=$F29-2,$AV$1,IF(BB$5=$F29-1,$AW$1,IF(BB$5=$F29,$AX$1,IF(BB$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BC$5=$F29-2,$AV$1,IF(BC$5=$F29-1,$AW$1,IF(BC$5=$F29,$AX$1,IF(BC$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BD$5=$F29-2,$AV$1,IF(BD$5=$F29-1,$AW$1,IF(BD$5=$F29,$AX$1,IF(BD$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BE$5=$F29-2,$AV$1,IF(BE$5=$F29-1,$AW$1,IF(BE$5=$F29,$AX$1,IF(BE$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BF$5=$F29-2,$AV$1,IF(BF$5=$F29-1,$AW$1,IF(BF$5=$F29,$AX$1,IF(BF$5=$F29+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H29=\"Technology / regulatory\",IF(BG$5=$F29-2,$AV$1,IF(BG$5=$F29-1,$AW$1,IF(BG$5=$F29,$AX$1,IF(BG$5=$F29+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B30,'Avionics ID'!E:E,0),1)","v":742},"Audio Control Panel",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A30,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I30&\"$12:\"&I30&\"$384\"))))))","v":"A220, A320, A321, ARJ, ATR, B717, B737, B757, C919, CRJ, EMB Regional, MC-21, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A30,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))))/$I$4)-Q30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(P30/$G30))=0,1,INT(P30/$G30))))/$I$4)-Q30-IF($A$4,$C30,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))))/$I$4)-T30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(S30/$G30))=0,1,INT(S30/$G30))))/$I$4)-T30-IF($A$4,$C30,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))))/$I$4)-W30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(V30/$G30))=0,1,INT(V30/$G30))))/$I$4)-W30-IF($A$4,$C30,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))))/$I$4)-Z30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(Y30/$G30))=0,1,INT(Y30/$G30))))/$I$4)-Z30-IF($A$4,$C30,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))))/$I$4)-AC30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AB30/$G30))=0,1,INT(AB30/$G30))))/$I$4)-AC30-IF($A$4,$C30,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G30/2)*$D30)),\nIF(OR(AND($G30>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))))/$I$4)-AF30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AE30/$G30))=0,1,INT(AE30/$G30))))/$I$4)-AF30-IF($A$4,$C30,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))))/$I$4)-AI30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AH30/$G30))=0,1,INT(AH30/$G30))))/$I$4)-AI30-IF($A$4,$C30,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D30,\nIF(OR(AND($G30>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D30*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))))/$I$4),\nIF(OR(AND($G30>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D30*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G30=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))))/$I$4)-AL30-IF($A$4,$C30,0),\nIF(OR(AND($G30>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G30<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G30*IF($G30*(INT(AK30/$G30))=0,1,INT(AK30/$G30))))/$I$4)-AL30-IF($A$4,$C30,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H30=\"Technology / regulatory\",IF(AV$5=$F30-2,$AV$1,IF(AV$5=$F30-1,$AW$1,IF(AV$5=$F30,$AX$1,IF(AV$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(AW$5=$F30-2,$AV$1,IF(AW$5=$F30-1,$AW$1,IF(AW$5=$F30,$AX$1,IF(AW$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(AX$5=$F30-2,$AV$1,IF(AX$5=$F30-1,$AW$1,IF(AX$5=$F30,$AX$1,IF(AX$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(AY$5=$F30-2,$AV$1,IF(AY$5=$F30-1,$AW$1,IF(AY$5=$F30,$AX$1,IF(AY$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(AZ$5=$F30-2,$AV$1,IF(AZ$5=$F30-1,$AW$1,IF(AZ$5=$F30,$AX$1,IF(AZ$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BA$5=$F30-2,$AV$1,IF(BA$5=$F30-1,$AW$1,IF(BA$5=$F30,$AX$1,IF(BA$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BB$5=$F30-2,$AV$1,IF(BB$5=$F30-1,$AW$1,IF(BB$5=$F30,$AX$1,IF(BB$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BC$5=$F30-2,$AV$1,IF(BC$5=$F30-1,$AW$1,IF(BC$5=$F30,$AX$1,IF(BC$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BD$5=$F30-2,$AV$1,IF(BD$5=$F30-1,$AW$1,IF(BD$5=$F30,$AX$1,IF(BD$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BE$5=$F30-2,$AV$1,IF(BE$5=$F30-1,$AW$1,IF(BE$5=$F30,$AX$1,IF(BE$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BF$5=$F30-2,$AV$1,IF(BF$5=$F30-1,$AW$1,IF(BF$5=$F30,$AX$1,IF(BF$5=$F30+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H30=\"Technology / regulatory\",IF(BG$5=$F30-2,$AV$1,IF(BG$5=$F30-1,$AW$1,IF(BG$5=$F30,$AX$1,IF(BG$5=$F30+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B31,'Avionics ID'!E:E,0),1)","v":740},"Audio Management Unit",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A31,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I31&\"$12:\"&I31&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A31,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))))/$I$4)-Q31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(P31/$G31))=0,1,INT(P31/$G31))))/$I$4)-Q31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))))/$I$4)-T31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(S31/$G31))=0,1,INT(S31/$G31))))/$I$4)-T31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))))/$I$4)-W31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(V31/$G31))=0,1,INT(V31/$G31))))/$I$4)-W31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))))/$I$4)-Z31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(Y31/$G31))=0,1,INT(Y31/$G31))))/$I$4)-Z31-IF($A$4,$C31,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))))/$I$4)-AC31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AB31/$G31))=0,1,INT(AB31/$G31))))/$I$4)-AC31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G31/2)*$D31)),\nIF(OR(AND($G31>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))))/$I$4)-AF31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AE31/$G31))=0,1,INT(AE31/$G31))))/$I$4)-AF31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))))/$I$4)-AI31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AH31/$G31))=0,1,INT(AH31/$G31))))/$I$4)-AI31-IF($A$4,$C31,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D31,\nIF(OR(AND($G31>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D31*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))))/$I$4),\nIF(OR(AND($G31>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D31*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G31=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))))/$I$4)-AL31-IF($A$4,$C31,0),\nIF(OR(AND($G31>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G31<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G31*IF($G31*(INT(AK31/$G31))=0,1,INT(AK31/$G31))))/$I$4)-AL31-IF($A$4,$C31,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H31=\"Technology / regulatory\",IF(AV$5=$F31-2,$AV$1,IF(AV$5=$F31-1,$AW$1,IF(AV$5=$F31,$AX$1,IF(AV$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(AW$5=$F31-2,$AV$1,IF(AW$5=$F31-1,$AW$1,IF(AW$5=$F31,$AX$1,IF(AW$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(AX$5=$F31-2,$AV$1,IF(AX$5=$F31-1,$AW$1,IF(AX$5=$F31,$AX$1,IF(AX$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(AY$5=$F31-2,$AV$1,IF(AY$5=$F31-1,$AW$1,IF(AY$5=$F31,$AX$1,IF(AY$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(AZ$5=$F31-2,$AV$1,IF(AZ$5=$F31-1,$AW$1,IF(AZ$5=$F31,$AX$1,IF(AZ$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BA$5=$F31-2,$AV$1,IF(BA$5=$F31-1,$AW$1,IF(BA$5=$F31,$AX$1,IF(BA$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BB$5=$F31-2,$AV$1,IF(BB$5=$F31-1,$AW$1,IF(BB$5=$F31,$AX$1,IF(BB$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BC$5=$F31-2,$AV$1,IF(BC$5=$F31-1,$AW$1,IF(BC$5=$F31,$AX$1,IF(BC$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BD$5=$F31-2,$AV$1,IF(BD$5=$F31-1,$AW$1,IF(BD$5=$F31,$AX$1,IF(BD$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BE$5=$F31-2,$AV$1,IF(BE$5=$F31-1,$AW$1,IF(BE$5=$F31,$AX$1,IF(BE$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BF$5=$F31-2,$AV$1,IF(BF$5=$F31-1,$AW$1,IF(BF$5=$F31,$AX$1,IF(BF$5=$F31+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H31=\"Technology / regulatory\",IF(BG$5=$F31-2,$AV$1,IF(BG$5=$F31-1,$AW$1,IF(BG$5=$F31,$AX$1,IF(BG$5=$F31+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B32,'Avionics ID'!E:E,0),1)","v":825},"Auto pilot system",3.3333333333333333E-2,0.03,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A32,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$J"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I32&\"$12:\"&I32&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, ATR, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50, UAV"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A32,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.40600000000000003,2.077,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))))/$I$4)-Q32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(P32/$G32))=0,1,INT(P32/$G32))))/$I$4)-Q32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))))/$I$4)-T32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(S32/$G32))=0,1,INT(S32/$G32))))/$I$4)-T32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))))/$I$4)-W32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(V32/$G32))=0,1,INT(V32/$G32))))/$I$4)-W32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))))/$I$4)-Z32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(Y32/$G32))=0,1,INT(Y32/$G32))))/$I$4)-Z32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))))/$I$4)-AC32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AB32/$G32))=0,1,INT(AB32/$G32))))/$I$4)-AC32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G32/2)*$D32)),\nIF(OR(AND($G32>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))))/$I$4)-AF32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AE32/$G32))=0,1,INT(AE32/$G32))))/$I$4)-AF32-IF($A$4,$C32,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))))/$I$4)-AI32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AH32/$G32))=0,1,INT(AH32/$G32))))/$I$4)-AI32-IF($A$4,$C32,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D32,\nIF(OR(AND($G32>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D32*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))))/$I$4),\nIF(OR(AND($G32>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D32*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G32=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))))/$I$4)-AL32-IF($A$4,$C32,0),\nIF(OR(AND($G32>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G32<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G32*IF($G32*(INT(AK32/$G32))=0,1,INT(AK32/$G32))))/$I$4)-AL32-IF($A$4,$C32,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H32=\"Technology / regulatory\",IF(AV$5=$F32-2,$AV$1,IF(AV$5=$F32-1,$AW$1,IF(AV$5=$F32,$AX$1,IF(AV$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(AW$5=$F32-2,$AV$1,IF(AW$5=$F32-1,$AW$1,IF(AW$5=$F32,$AX$1,IF(AW$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(AX$5=$F32-2,$AV$1,IF(AX$5=$F32-1,$AW$1,IF(AX$5=$F32,$AX$1,IF(AX$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(AY$5=$F32-2,$AV$1,IF(AY$5=$F32-1,$AW$1,IF(AY$5=$F32,$AX$1,IF(AY$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(AZ$5=$F32-2,$AV$1,IF(AZ$5=$F32-1,$AW$1,IF(AZ$5=$F32,$AX$1,IF(AZ$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BA$5=$F32-2,$AV$1,IF(BA$5=$F32-1,$AW$1,IF(BA$5=$F32,$AX$1,IF(BA$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BB$5=$F32-2,$AV$1,IF(BB$5=$F32-1,$AW$1,IF(BB$5=$F32,$AX$1,IF(BB$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BC$5=$F32-2,$AV$1,IF(BC$5=$F32-1,$AW$1,IF(BC$5=$F32,$AX$1,IF(BC$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BD$5=$F32-2,$AV$1,IF(BD$5=$F32-1,$AW$1,IF(BD$5=$F32,$AX$1,IF(BD$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BE$5=$F32-2,$AV$1,IF(BE$5=$F32-1,$AW$1,IF(BE$5=$F32,$AX$1,IF(BE$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BF$5=$F32-2,$AV$1,IF(BF$5=$F32-1,$AW$1,IF(BF$5=$F32,$AX$1,IF(BF$5=$F32+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H32=\"Technology / regulatory\",IF(BG$5=$F32-2,$AV$1,IF(BG$5=$F32-1,$AW$1,IF(BG$5=$F32,$AX$1,IF(BG$5=$F32+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B33,'Avionics ID'!E:E,0),1)","v":842},"Avionics Comms Router (ACR)",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A33,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I33&\"$12:\"&I33&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A33,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))))/$I$4)-Q33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(P33/$G33))=0,1,INT(P33/$G33))))/$I$4)-Q33-IF($A$4,$C33,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))))/$I$4)-T33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(S33/$G33))=0,1,INT(S33/$G33))))/$I$4)-T33-IF($A$4,$C33,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))))/$I$4)-W33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(V33/$G33))=0,1,INT(V33/$G33))))/$I$4)-W33-IF($A$4,$C33,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))))/$I$4)-Z33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(Y33/$G33))=0,1,INT(Y33/$G33))))/$I$4)-Z33-IF($A$4,$C33,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))))/$I$4)-AC33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AB33/$G33))=0,1,INT(AB33/$G33))))/$I$4)-AC33-IF($A$4,$C33,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G33/2)*$D33)),\nIF(OR(AND($G33>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))))/$I$4)-AF33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AE33/$G33))=0,1,INT(AE33/$G33))))/$I$4)-AF33-IF($A$4,$C33,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))))/$I$4)-AI33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AH33/$G33))=0,1,INT(AH33/$G33))))/$I$4)-AI33-IF($A$4,$C33,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D33,\nIF(OR(AND($G33>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D33*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))))/$I$4),\nIF(OR(AND($G33>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D33*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G33=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))))/$I$4)-AL33-IF($A$4,$C33,0),\nIF(OR(AND($G33>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G33<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G33*IF($G33*(INT(AK33/$G33))=0,1,INT(AK33/$G33))))/$I$4)-AL33-IF($A$4,$C33,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H33=\"Technology / regulatory\",IF(AV$5=$F33-2,$AV$1,IF(AV$5=$F33-1,$AW$1,IF(AV$5=$F33,$AX$1,IF(AV$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(AW$5=$F33-2,$AV$1,IF(AW$5=$F33-1,$AW$1,IF(AW$5=$F33,$AX$1,IF(AW$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(AX$5=$F33-2,$AV$1,IF(AX$5=$F33-1,$AW$1,IF(AX$5=$F33,$AX$1,IF(AX$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(AY$5=$F33-2,$AV$1,IF(AY$5=$F33-1,$AW$1,IF(AY$5=$F33,$AX$1,IF(AY$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(AZ$5=$F33-2,$AV$1,IF(AZ$5=$F33-1,$AW$1,IF(AZ$5=$F33,$AX$1,IF(AZ$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BA$5=$F33-2,$AV$1,IF(BA$5=$F33-1,$AW$1,IF(BA$5=$F33,$AX$1,IF(BA$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BB$5=$F33-2,$AV$1,IF(BB$5=$F33-1,$AW$1,IF(BB$5=$F33,$AX$1,IF(BB$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BC$5=$F33-2,$AV$1,IF(BC$5=$F33-1,$AW$1,IF(BC$5=$F33,$AX$1,IF(BC$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BD$5=$F33-2,$AV$1,IF(BD$5=$F33-1,$AW$1,IF(BD$5=$F33,$AX$1,IF(BD$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BE$5=$F33-2,$AV$1,IF(BE$5=$F33-1,$AW$1,IF(BE$5=$F33,$AX$1,IF(BE$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BF$5=$F33-2,$AV$1,IF(BF$5=$F33-1,$AW$1,IF(BF$5=$F33,$AX$1,IF(BF$5=$F33+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H33=\"Technology / regulatory\",IF(BG$5=$F33-2,$AV$1,IF(BG$5=$F33-1,$AW$1,IF(BG$5=$F33,$AX$1,IF(BG$5=$F33+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B34,'Avionics ID'!E:E,0),1)","v":1056},"Avionics Harnesses",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A34,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I34&\"$12:\"&I34&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, Attack, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, TP Trainer, Turbine GA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A34,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))))/$I$4)-Q34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(P34/$G34))=0,1,INT(P34/$G34))))/$I$4)-Q34-IF($A$4,$C34,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))))/$I$4)-T34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(S34/$G34))=0,1,INT(S34/$G34))))/$I$4)-T34-IF($A$4,$C34,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))))/$I$4)-W34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(V34/$G34))=0,1,INT(V34/$G34))))/$I$4)-W34-IF($A$4,$C34,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))))/$I$4)-Z34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(Y34/$G34))=0,1,INT(Y34/$G34))))/$I$4)-Z34-IF($A$4,$C34,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))))/$I$4)-AC34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AB34/$G34))=0,1,INT(AB34/$G34))))/$I$4)-AC34-IF($A$4,$C34,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G34/2)*$D34)),\nIF(OR(AND($G34>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))))/$I$4)-AF34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AE34/$G34))=0,1,INT(AE34/$G34))))/$I$4)-AF34-IF($A$4,$C34,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))))/$I$4)-AI34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AH34/$G34))=0,1,INT(AH34/$G34))))/$I$4)-AI34-IF($A$4,$C34,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D34,\nIF(OR(AND($G34>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D34*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))))/$I$4),\nIF(OR(AND($G34>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D34*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G34=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))))/$I$4)-AL34-IF($A$4,$C34,0),\nIF(OR(AND($G34>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G34<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G34*IF($G34*(INT(AK34/$G34))=0,1,INT(AK34/$G34))))/$I$4)-AL34-IF($A$4,$C34,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H34=\"Technology / regulatory\",IF(AV$5=$F34-2,$AV$1,IF(AV$5=$F34-1,$AW$1,IF(AV$5=$F34,$AX$1,IF(AV$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(AW$5=$F34-2,$AV$1,IF(AW$5=$F34-1,$AW$1,IF(AW$5=$F34,$AX$1,IF(AW$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(AX$5=$F34-2,$AV$1,IF(AX$5=$F34-1,$AW$1,IF(AX$5=$F34,$AX$1,IF(AX$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(AY$5=$F34-2,$AV$1,IF(AY$5=$F34-1,$AW$1,IF(AY$5=$F34,$AX$1,IF(AY$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(AZ$5=$F34-2,$AV$1,IF(AZ$5=$F34-1,$AW$1,IF(AZ$5=$F34,$AX$1,IF(AZ$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BA$5=$F34-2,$AV$1,IF(BA$5=$F34-1,$AW$1,IF(BA$5=$F34,$AX$1,IF(BA$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BB$5=$F34-2,$AV$1,IF(BB$5=$F34-1,$AW$1,IF(BB$5=$F34,$AX$1,IF(BB$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BC$5=$F34-2,$AV$1,IF(BC$5=$F34-1,$AW$1,IF(BC$5=$F34,$AX$1,IF(BC$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BD$5=$F34-2,$AV$1,IF(BD$5=$F34-1,$AW$1,IF(BD$5=$F34,$AX$1,IF(BD$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BE$5=$F34-2,$AV$1,IF(BE$5=$F34-1,$AW$1,IF(BE$5=$F34,$AX$1,IF(BE$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BF$5=$F34-2,$AV$1,IF(BF$5=$F34-1,$AW$1,IF(BF$5=$F34,$AX$1,IF(BF$5=$F34+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H34=\"Technology / regulatory\",IF(BG$5=$F34-2,$AV$1,IF(BG$5=$F34-1,$AW$1,IF(BG$5=$F34,$AX$1,IF(BG$5=$F34+1,$AY$1,0)))),0)","v":0}]
[1057,"Avionics Harnesses",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A35,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I35&\"$12:\"&I35&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, Attack, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, TP Trainer, Turbine GA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A35,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))))/$I$4)-Q35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(P35/$G35))=0,1,INT(P35/$G35))))/$I$4)-Q35-IF($A$4,$C35,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))))/$I$4)-T35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(S35/$G35))=0,1,INT(S35/$G35))))/$I$4)-T35-IF($A$4,$C35,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))))/$I$4)-W35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(V35/$G35))=0,1,INT(V35/$G35))))/$I$4)-W35-IF($A$4,$C35,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))))/$I$4)-Z35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(Y35/$G35))=0,1,INT(Y35/$G35))))/$I$4)-Z35-IF($A$4,$C35,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))))/$I$4)-AC35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AB35/$G35))=0,1,INT(AB35/$G35))))/$I$4)-AC35-IF($A$4,$C35,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G35/2)*$D35)),\nIF(OR(AND($G35>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))))/$I$4)-AF35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AE35/$G35))=0,1,INT(AE35/$G35))))/$I$4)-AF35-IF($A$4,$C35,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))))/$I$4)-AI35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AH35/$G35))=0,1,INT(AH35/$G35))))/$I$4)-AI35-IF($A$4,$C35,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D35,\nIF(OR(AND($G35>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D35*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))))/$I$4),\nIF(OR(AND($G35>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D35*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G35=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))))/$I$4)-AL35-IF($A$4,$C35,0),\nIF(OR(AND($G35>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G35<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G35*IF($G35*(INT(AK35/$G35))=0,1,INT(AK35/$G35))))/$I$4)-AL35-IF($A$4,$C35,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H35=\"Technology / regulatory\",IF(AV$5=$F35-2,$AV$1,IF(AV$5=$F35-1,$AW$1,IF(AV$5=$F35,$AX$1,IF(AV$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(AW$5=$F35-2,$AV$1,IF(AW$5=$F35-1,$AW$1,IF(AW$5=$F35,$AX$1,IF(AW$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(AX$5=$F35-2,$AV$1,IF(AX$5=$F35-1,$AW$1,IF(AX$5=$F35,$AX$1,IF(AX$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(AY$5=$F35-2,$AV$1,IF(AY$5=$F35-1,$AW$1,IF(AY$5=$F35,$AX$1,IF(AY$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(AZ$5=$F35-2,$AV$1,IF(AZ$5=$F35-1,$AW$1,IF(AZ$5=$F35,$AX$1,IF(AZ$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BA$5=$F35-2,$AV$1,IF(BA$5=$F35-1,$AW$1,IF(BA$5=$F35,$AX$1,IF(BA$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BB$5=$F35-2,$AV$1,IF(BB$5=$F35-1,$AW$1,IF(BB$5=$F35,$AX$1,IF(BB$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BC$5=$F35-2,$AV$1,IF(BC$5=$F35-1,$AW$1,IF(BC$5=$F35,$AX$1,IF(BC$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BD$5=$F35-2,$AV$1,IF(BD$5=$F35-1,$AW$1,IF(BD$5=$F35,$AX$1,IF(BD$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BE$5=$F35-2,$AV$1,IF(BE$5=$F35-1,$AW$1,IF(BE$5=$F35,$AX$1,IF(BE$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BF$5=$F35-2,$AV$1,IF(BF$5=$F35-1,$AW$1,IF(BF$5=$F35,$AX$1,IF(BF$5=$F35+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H35=\"Technology / regulatory\",IF(BG$5=$F35-2,$AV$1,IF(BG$5=$F35-1,$AW$1,IF(BG$5=$F35,$AX$1,IF(BG$5=$F35+1,$AY$1,0)))),0)","v":0}]
[1058,"Avionics Harnesses",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A36,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I36&\"$12:\"&I36&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, Attack, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, TP Trainer, Turbine GA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A36,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))))/$I$4)-Q36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(P36/$G36))=0,1,INT(P36/$G36))))/$I$4)-Q36-IF($A$4,$C36,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))))/$I$4)-T36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(S36/$G36))=0,1,INT(S36/$G36))))/$I$4)-T36-IF($A$4,$C36,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))))/$I$4)-W36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(V36/$G36))=0,1,INT(V36/$G36))))/$I$4)-W36-IF($A$4,$C36,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))))/$I$4)-Z36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(Y36/$G36))=0,1,INT(Y36/$G36))))/$I$4)-Z36-IF($A$4,$C36,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))))/$I$4)-AC36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AB36/$G36))=0,1,INT(AB36/$G36))))/$I$4)-AC36-IF($A$4,$C36,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G36/2)*$D36)),\nIF(OR(AND($G36>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))))/$I$4)-AF36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AE36/$G36))=0,1,INT(AE36/$G36))))/$I$4)-AF36-IF($A$4,$C36,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))))/$I$4)-AI36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AH36/$G36))=0,1,INT(AH36/$G36))))/$I$4)-AI36-IF($A$4,$C36,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D36,\nIF(OR(AND($G36>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D36*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))))/$I$4),\nIF(OR(AND($G36>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D36*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G36=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))))/$I$4)-AL36-IF($A$4,$C36,0),\nIF(OR(AND($G36>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G36<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G36*IF($G36*(INT(AK36/$G36))=0,1,INT(AK36/$G36))))/$I$4)-AL36-IF($A$4,$C36,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H36=\"Technology / regulatory\",IF(AV$5=$F36-2,$AV$1,IF(AV$5=$F36-1,$AW$1,IF(AV$5=$F36,$AX$1,IF(AV$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(AW$5=$F36-2,$AV$1,IF(AW$5=$F36-1,$AW$1,IF(AW$5=$F36,$AX$1,IF(AW$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(AX$5=$F36-2,$AV$1,IF(AX$5=$F36-1,$AW$1,IF(AX$5=$F36,$AX$1,IF(AX$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(AY$5=$F36-2,$AV$1,IF(AY$5=$F36-1,$AW$1,IF(AY$5=$F36,$AX$1,IF(AY$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(AZ$5=$F36-2,$AV$1,IF(AZ$5=$F36-1,$AW$1,IF(AZ$5=$F36,$AX$1,IF(AZ$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BA$5=$F36-2,$AV$1,IF(BA$5=$F36-1,$AW$1,IF(BA$5=$F36,$AX$1,IF(BA$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BB$5=$F36-2,$AV$1,IF(BB$5=$F36-1,$AW$1,IF(BB$5=$F36,$AX$1,IF(BB$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BC$5=$F36-2,$AV$1,IF(BC$5=$F36-1,$AW$1,IF(BC$5=$F36,$AX$1,IF(BC$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BD$5=$F36-2,$AV$1,IF(BD$5=$F36-1,$AW$1,IF(BD$5=$F36,$AX$1,IF(BD$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BE$5=$F36-2,$AV$1,IF(BE$5=$F36-1,$AW$1,IF(BE$5=$F36,$AX$1,IF(BE$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BF$5=$F36-2,$AV$1,IF(BF$5=$F36-1,$AW$1,IF(BF$5=$F36,$AX$1,IF(BF$5=$F36+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H36=\"Technology / regulatory\",IF(BG$5=$F36-2,$AV$1,IF(BG$5=$F36-1,$AW$1,IF(BG$5=$F36,$AX$1,IF(BG$5=$F36+1,$AY$1,0)))),0)","v":0}]
[1059,"Avionics Harnesses",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A37,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I37&\"$12:\"&I37&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, Attack, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, TP Trainer, Turbine GA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A37,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))))/$I$4)-Q37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(P37/$G37))=0,1,INT(P37/$G37))))/$I$4)-Q37-IF($A$4,$C37,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))))/$I$4)-T37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(S37/$G37))=0,1,INT(S37/$G37))))/$I$4)-T37-IF($A$4,$C37,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))))/$I$4)-W37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(V37/$G37))=0,1,INT(V37/$G37))))/$I$4)-W37-IF($A$4,$C37,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))))/$I$4)-Z37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(Y37/$G37))=0,1,INT(Y37/$G37))))/$I$4)-Z37-IF($A$4,$C37,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))))/$I$4)-AC37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AB37/$G37))=0,1,INT(AB37/$G37))))/$I$4)-AC37-IF($A$4,$C37,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G37/2)*$D37)),\nIF(OR(AND($G37>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))))/$I$4)-AF37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AE37/$G37))=0,1,INT(AE37/$G37))))/$I$4)-AF37-IF($A$4,$C37,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))))/$I$4)-AI37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AH37/$G37))=0,1,INT(AH37/$G37))))/$I$4)-AI37-IF($A$4,$C37,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D37,\nIF(OR(AND($G37>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D37*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))))/$I$4),\nIF(OR(AND($G37>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D37*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G37=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))))/$I$4)-AL37-IF($A$4,$C37,0),\nIF(OR(AND($G37>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G37<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G37*IF($G37*(INT(AK37/$G37))=0,1,INT(AK37/$G37))))/$I$4)-AL37-IF($A$4,$C37,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H37=\"Technology / regulatory\",IF(AV$5=$F37-2,$AV$1,IF(AV$5=$F37-1,$AW$1,IF(AV$5=$F37,$AX$1,IF(AV$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(AW$5=$F37-2,$AV$1,IF(AW$5=$F37-1,$AW$1,IF(AW$5=$F37,$AX$1,IF(AW$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(AX$5=$F37-2,$AV$1,IF(AX$5=$F37-1,$AW$1,IF(AX$5=$F37,$AX$1,IF(AX$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(AY$5=$F37-2,$AV$1,IF(AY$5=$F37-1,$AW$1,IF(AY$5=$F37,$AX$1,IF(AY$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(AZ$5=$F37-2,$AV$1,IF(AZ$5=$F37-1,$AW$1,IF(AZ$5=$F37,$AX$1,IF(AZ$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BA$5=$F37-2,$AV$1,IF(BA$5=$F37-1,$AW$1,IF(BA$5=$F37,$AX$1,IF(BA$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BB$5=$F37-2,$AV$1,IF(BB$5=$F37-1,$AW$1,IF(BB$5=$F37,$AX$1,IF(BB$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BC$5=$F37-2,$AV$1,IF(BC$5=$F37-1,$AW$1,IF(BC$5=$F37,$AX$1,IF(BC$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BD$5=$F37-2,$AV$1,IF(BD$5=$F37-1,$AW$1,IF(BD$5=$F37,$AX$1,IF(BD$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BE$5=$F37-2,$AV$1,IF(BE$5=$F37-1,$AW$1,IF(BE$5=$F37,$AX$1,IF(BE$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BF$5=$F37-2,$AV$1,IF(BF$5=$F37-1,$AW$1,IF(BF$5=$F37,$AX$1,IF(BF$5=$F37+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H37=\"Technology / regulatory\",IF(BG$5=$F37-2,$AV$1,IF(BG$5=$F37-1,$AW$1,IF(BG$5=$F37,$AX$1,IF(BG$5=$F37+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B38,'Avionics ID'!E:E,0),1)","v":843},"Central Crypto System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A38,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I38&\"$12:\"&I38&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A38,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))))/$I$4)-Q38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(P38/$G38))=0,1,INT(P38/$G38))))/$I$4)-Q38-IF($A$4,$C38,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))))/$I$4)-T38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(S38/$G38))=0,1,INT(S38/$G38))))/$I$4)-T38-IF($A$4,$C38,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))))/$I$4)-W38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(V38/$G38))=0,1,INT(V38/$G38))))/$I$4)-W38-IF($A$4,$C38,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))))/$I$4)-Z38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(Y38/$G38))=0,1,INT(Y38/$G38))))/$I$4)-Z38-IF($A$4,$C38,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))))/$I$4)-AC38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AB38/$G38))=0,1,INT(AB38/$G38))))/$I$4)-AC38-IF($A$4,$C38,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G38/2)*$D38)),\nIF(OR(AND($G38>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))))/$I$4)-AF38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AE38/$G38))=0,1,INT(AE38/$G38))))/$I$4)-AF38-IF($A$4,$C38,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))))/$I$4)-AI38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AH38/$G38))=0,1,INT(AH38/$G38))))/$I$4)-AI38-IF($A$4,$C38,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D38,\nIF(OR(AND($G38>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D38*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))))/$I$4),\nIF(OR(AND($G38>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D38*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G38=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))))/$I$4)-AL38-IF($A$4,$C38,0),\nIF(OR(AND($G38>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G38<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G38*IF($G38*(INT(AK38/$G38))=0,1,INT(AK38/$G38))))/$I$4)-AL38-IF($A$4,$C38,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H38=\"Technology / regulatory\",IF(AV$5=$F38-2,$AV$1,IF(AV$5=$F38-1,$AW$1,IF(AV$5=$F38,$AX$1,IF(AV$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(AW$5=$F38-2,$AV$1,IF(AW$5=$F38-1,$AW$1,IF(AW$5=$F38,$AX$1,IF(AW$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(AX$5=$F38-2,$AV$1,IF(AX$5=$F38-1,$AW$1,IF(AX$5=$F38,$AX$1,IF(AX$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(AY$5=$F38-2,$AV$1,IF(AY$5=$F38-1,$AW$1,IF(AY$5=$F38,$AX$1,IF(AY$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(AZ$5=$F38-2,$AV$1,IF(AZ$5=$F38-1,$AW$1,IF(AZ$5=$F38,$AX$1,IF(AZ$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BA$5=$F38-2,$AV$1,IF(BA$5=$F38-1,$AW$1,IF(BA$5=$F38,$AX$1,IF(BA$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BB$5=$F38-2,$AV$1,IF(BB$5=$F38-1,$AW$1,IF(BB$5=$F38,$AX$1,IF(BB$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BC$5=$F38-2,$AV$1,IF(BC$5=$F38-1,$AW$1,IF(BC$5=$F38,$AX$1,IF(BC$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BD$5=$F38-2,$AV$1,IF(BD$5=$F38-1,$AW$1,IF(BD$5=$F38,$AX$1,IF(BD$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BE$5=$F38-2,$AV$1,IF(BE$5=$F38-1,$AW$1,IF(BE$5=$F38,$AX$1,IF(BE$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BF$5=$F38-2,$AV$1,IF(BF$5=$F38-1,$AW$1,IF(BF$5=$F38,$AX$1,IF(BF$5=$F38+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H38=\"Technology / regulatory\",IF(BG$5=$F38-2,$AV$1,IF(BG$5=$F38-1,$AW$1,IF(BG$5=$F38,$AX$1,IF(BG$5=$F38+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B39,'Avionics ID'!E:E,0),1)","v":862},"Central Mission display",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A39,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I39&\"$12:\"&I39&\"$384\"))))))","v":"Helo, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A39,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))))/$I$4)-Q39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(P39/$G39))=0,1,INT(P39/$G39))))/$I$4)-Q39-IF($A$4,$C39,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))))/$I$4)-T39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(S39/$G39))=0,1,INT(S39/$G39))))/$I$4)-T39-IF($A$4,$C39,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))))/$I$4)-W39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(V39/$G39))=0,1,INT(V39/$G39))))/$I$4)-W39-IF($A$4,$C39,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))))/$I$4)-Z39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(Y39/$G39))=0,1,INT(Y39/$G39))))/$I$4)-Z39-IF($A$4,$C39,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))))/$I$4)-AC39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AB39/$G39))=0,1,INT(AB39/$G39))))/$I$4)-AC39-IF($A$4,$C39,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G39/2)*$D39)),\nIF(OR(AND($G39>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))))/$I$4)-AF39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AE39/$G39))=0,1,INT(AE39/$G39))))/$I$4)-AF39-IF($A$4,$C39,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))))/$I$4)-AI39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AH39/$G39))=0,1,INT(AH39/$G39))))/$I$4)-AI39-IF($A$4,$C39,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D39,\nIF(OR(AND($G39>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D39*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))))/$I$4),\nIF(OR(AND($G39>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D39*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G39=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))))/$I$4)-AL39-IF($A$4,$C39,0),\nIF(OR(AND($G39>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G39<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G39*IF($G39*(INT(AK39/$G39))=0,1,INT(AK39/$G39))))/$I$4)-AL39-IF($A$4,$C39,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H39=\"Technology / regulatory\",IF(AV$5=$F39-2,$AV$1,IF(AV$5=$F39-1,$AW$1,IF(AV$5=$F39,$AX$1,IF(AV$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(AW$5=$F39-2,$AV$1,IF(AW$5=$F39-1,$AW$1,IF(AW$5=$F39,$AX$1,IF(AW$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(AX$5=$F39-2,$AV$1,IF(AX$5=$F39-1,$AW$1,IF(AX$5=$F39,$AX$1,IF(AX$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(AY$5=$F39-2,$AV$1,IF(AY$5=$F39-1,$AW$1,IF(AY$5=$F39,$AX$1,IF(AY$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(AZ$5=$F39-2,$AV$1,IF(AZ$5=$F39-1,$AW$1,IF(AZ$5=$F39,$AX$1,IF(AZ$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BA$5=$F39-2,$AV$1,IF(BA$5=$F39-1,$AW$1,IF(BA$5=$F39,$AX$1,IF(BA$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BB$5=$F39-2,$AV$1,IF(BB$5=$F39-1,$AW$1,IF(BB$5=$F39,$AX$1,IF(BB$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BC$5=$F39-2,$AV$1,IF(BC$5=$F39-1,$AW$1,IF(BC$5=$F39,$AX$1,IF(BC$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BD$5=$F39-2,$AV$1,IF(BD$5=$F39-1,$AW$1,IF(BD$5=$F39,$AX$1,IF(BD$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BE$5=$F39-2,$AV$1,IF(BE$5=$F39-1,$AW$1,IF(BE$5=$F39,$AX$1,IF(BE$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BF$5=$F39-2,$AV$1,IF(BF$5=$F39-1,$AW$1,IF(BF$5=$F39,$AX$1,IF(BF$5=$F39+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H39=\"Technology / regulatory\",IF(BG$5=$F39-2,$AV$1,IF(BG$5=$F39-1,$AW$1,IF(BG$5=$F39,$AX$1,IF(BG$5=$F39+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B40,'Avionics ID'!E:E,0),1)","v":737},"Clock",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A40,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I40&\"$12:\"&I40&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A40,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))))/$I$4)-Q40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(P40/$G40))=0,1,INT(P40/$G40))))/$I$4)-Q40-IF($A$4,$C40,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))))/$I$4)-T40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(S40/$G40))=0,1,INT(S40/$G40))))/$I$4)-T40-IF($A$4,$C40,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))))/$I$4)-W40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(V40/$G40))=0,1,INT(V40/$G40))))/$I$4)-W40-IF($A$4,$C40,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))))/$I$4)-Z40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(Y40/$G40))=0,1,INT(Y40/$G40))))/$I$4)-Z40-IF($A$4,$C40,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))))/$I$4)-AC40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AB40/$G40))=0,1,INT(AB40/$G40))))/$I$4)-AC40-IF($A$4,$C40,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G40/2)*$D40)),\nIF(OR(AND($G40>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))))/$I$4)-AF40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AE40/$G40))=0,1,INT(AE40/$G40))))/$I$4)-AF40-IF($A$4,$C40,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))))/$I$4)-AI40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AH40/$G40))=0,1,INT(AH40/$G40))))/$I$4)-AI40-IF($A$4,$C40,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D40,\nIF(OR(AND($G40>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D40*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))))/$I$4),\nIF(OR(AND($G40>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D40*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G40=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))))/$I$4)-AL40-IF($A$4,$C40,0),\nIF(OR(AND($G40>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G40<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G40*IF($G40*(INT(AK40/$G40))=0,1,INT(AK40/$G40))))/$I$4)-AL40-IF($A$4,$C40,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H40=\"Technology / regulatory\",IF(AV$5=$F40-2,$AV$1,IF(AV$5=$F40-1,$AW$1,IF(AV$5=$F40,$AX$1,IF(AV$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(AW$5=$F40-2,$AV$1,IF(AW$5=$F40-1,$AW$1,IF(AW$5=$F40,$AX$1,IF(AW$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(AX$5=$F40-2,$AV$1,IF(AX$5=$F40-1,$AW$1,IF(AX$5=$F40,$AX$1,IF(AX$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(AY$5=$F40-2,$AV$1,IF(AY$5=$F40-1,$AW$1,IF(AY$5=$F40,$AX$1,IF(AY$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(AZ$5=$F40-2,$AV$1,IF(AZ$5=$F40-1,$AW$1,IF(AZ$5=$F40,$AX$1,IF(AZ$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BA$5=$F40-2,$AV$1,IF(BA$5=$F40-1,$AW$1,IF(BA$5=$F40,$AX$1,IF(BA$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BB$5=$F40-2,$AV$1,IF(BB$5=$F40-1,$AW$1,IF(BB$5=$F40,$AX$1,IF(BB$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BC$5=$F40-2,$AV$1,IF(BC$5=$F40-1,$AW$1,IF(BC$5=$F40,$AX$1,IF(BC$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BD$5=$F40-2,$AV$1,IF(BD$5=$F40-1,$AW$1,IF(BD$5=$F40,$AX$1,IF(BD$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BE$5=$F40-2,$AV$1,IF(BE$5=$F40-1,$AW$1,IF(BE$5=$F40,$AX$1,IF(BE$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BF$5=$F40-2,$AV$1,IF(BF$5=$F40-1,$AW$1,IF(BF$5=$F40,$AX$1,IF(BF$5=$F40+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H40=\"Technology / regulatory\",IF(BG$5=$F40-2,$AV$1,IF(BG$5=$F40-1,$AW$1,IF(BG$5=$F40,$AX$1,IF(BG$5=$F40+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B41,'Avionics ID'!E:E,0),1)","v":752},"Cockpit Voice Recorder",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A41,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I41&\"$12:\"&I41&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A41,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D41,\nIF(OR(AND($G41>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D41*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))))/$I$4),\nIF(OR(AND($G41>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D41*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G41/2)*$D41)),\nIF(OR(AND($G41>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))))/$I$4)-AC41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AB41/$G41))=0,1,INT(AB41/$G41))))/$I$4)-AC41-IF($A$4,$C41,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D41,\nIF(OR(AND($G41>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D41*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))))/$I$4),\nIF(OR(AND($G41>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D41*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G41/2)*$D41)),\nIF(OR(AND($G41>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))))/$I$4)-AF41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AE41/$G41))=0,1,INT(AE41/$G41))))/$I$4)-AF41-IF($A$4,$C41,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D41,\nIF(OR(AND($G41>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D41*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))))/$I$4),\nIF(OR(AND($G41>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D41*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))))/$I$4)-AI41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AH41/$G41))=0,1,INT(AH41/$G41))))/$I$4)-AI41-IF($A$4,$C41,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D41,\nIF(OR(AND($G41>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D41*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))))/$I$4),\nIF(OR(AND($G41>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D41*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G41=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))))/$I$4)-AL41-IF($A$4,$C41,0),\nIF(OR(AND($G41>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G41<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G41*IF($G41*(INT(AK41/$G41))=0,1,INT(AK41/$G41))))/$I$4)-AL41-IF($A$4,$C41,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H41=\"Technology / regulatory\",IF(AV$5=$F41-2,$AV$1,IF(AV$5=$F41-1,$AW$1,IF(AV$5=$F41,$AX$1,IF(AV$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(AW$5=$F41-2,$AV$1,IF(AW$5=$F41-1,$AW$1,IF(AW$5=$F41,$AX$1,IF(AW$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(AX$5=$F41-2,$AV$1,IF(AX$5=$F41-1,$AW$1,IF(AX$5=$F41,$AX$1,IF(AX$5=$F41+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H41=\"Technology / regulatory\",IF(AY$5=$F41-2,$AV$1,IF(AY$5=$F41-1,$AW$1,IF(AY$5=$F41,$AX$1,IF(AY$5=$F41+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H41=\"Technology / regulatory\",IF(AZ$5=$F41-2,$AV$1,IF(AZ$5=$F41-1,$AW$1,IF(AZ$5=$F41,$AX$1,IF(AZ$5=$F41+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H41=\"Technology / regulatory\",IF(BA$5=$F41-2,$AV$1,IF(BA$5=$F41-1,$AW$1,IF(BA$5=$F41,$AX$1,IF(BA$5=$F41+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H41=\"Technology / regulatory\",IF(BB$5=$F41-2,$AV$1,IF(BB$5=$F41-1,$AW$1,IF(BB$5=$F41,$AX$1,IF(BB$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(BC$5=$F41-2,$AV$1,IF(BC$5=$F41-1,$AW$1,IF(BC$5=$F41,$AX$1,IF(BC$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(BD$5=$F41-2,$AV$1,IF(BD$5=$F41-1,$AW$1,IF(BD$5=$F41,$AX$1,IF(BD$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(BE$5=$F41-2,$AV$1,IF(BE$5=$F41-1,$AW$1,IF(BE$5=$F41,$AX$1,IF(BE$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(BF$5=$F41-2,$AV$1,IF(BF$5=$F41-1,$AW$1,IF(BF$5=$F41,$AX$1,IF(BF$5=$F41+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H41=\"Technology / regulatory\",IF(BG$5=$F41-2,$AV$1,IF(BG$5=$F41-1,$AW$1,IF(BG$5=$F41,$AX$1,IF(BG$5=$F41+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B42,'Avionics ID'!E:E,0),1)","v":864},"Combined cockpit voice and data recorder",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A42,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I42&\"$12:\"&I42&\"$384\"))))))","v":"Helo, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A42,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D42,\nIF(OR(AND($G42>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D42*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))))/$I$4),\nIF(OR(AND($G42>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D42*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G42/2)*$D42)),\nIF(OR(AND($G42>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))))/$I$4)-AC42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AB42/$G42))=0,1,INT(AB42/$G42))))/$I$4)-AC42-IF($A$4,$C42,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D42,\nIF(OR(AND($G42>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D42*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))))/$I$4),\nIF(OR(AND($G42>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D42*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G42/2)*$D42)),\nIF(OR(AND($G42>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))))/$I$4)-AF42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AE42/$G42))=0,1,INT(AE42/$G42))))/$I$4)-AF42-IF($A$4,$C42,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D42,\nIF(OR(AND($G42>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D42*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))))/$I$4),\nIF(OR(AND($G42>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D42*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))))/$I$4)-AI42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AH42/$G42))=0,1,INT(AH42/$G42))))/$I$4)-AI42-IF($A$4,$C42,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D42,\nIF(OR(AND($G42>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D42*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))))/$I$4),\nIF(OR(AND($G42>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D42*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G42=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))))/$I$4)-AL42-IF($A$4,$C42,0),\nIF(OR(AND($G42>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G42<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G42*IF($G42*(INT(AK42/$G42))=0,1,INT(AK42/$G42))))/$I$4)-AL42-IF($A$4,$C42,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H42=\"Technology / regulatory\",IF(AV$5=$F42-2,$AV$1,IF(AV$5=$F42-1,$AW$1,IF(AV$5=$F42,$AX$1,IF(AV$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(AW$5=$F42-2,$AV$1,IF(AW$5=$F42-1,$AW$1,IF(AW$5=$F42,$AX$1,IF(AW$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(AX$5=$F42-2,$AV$1,IF(AX$5=$F42-1,$AW$1,IF(AX$5=$F42,$AX$1,IF(AX$5=$F42+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H42=\"Technology / regulatory\",IF(AY$5=$F42-2,$AV$1,IF(AY$5=$F42-1,$AW$1,IF(AY$5=$F42,$AX$1,IF(AY$5=$F42+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H42=\"Technology / regulatory\",IF(AZ$5=$F42-2,$AV$1,IF(AZ$5=$F42-1,$AW$1,IF(AZ$5=$F42,$AX$1,IF(AZ$5=$F42+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H42=\"Technology / regulatory\",IF(BA$5=$F42-2,$AV$1,IF(BA$5=$F42-1,$AW$1,IF(BA$5=$F42,$AX$1,IF(BA$5=$F42+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H42=\"Technology / regulatory\",IF(BB$5=$F42-2,$AV$1,IF(BB$5=$F42-1,$AW$1,IF(BB$5=$F42,$AX$1,IF(BB$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(BC$5=$F42-2,$AV$1,IF(BC$5=$F42-1,$AW$1,IF(BC$5=$F42,$AX$1,IF(BC$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(BD$5=$F42-2,$AV$1,IF(BD$5=$F42-1,$AW$1,IF(BD$5=$F42,$AX$1,IF(BD$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(BE$5=$F42-2,$AV$1,IF(BE$5=$F42-1,$AW$1,IF(BE$5=$F42,$AX$1,IF(BE$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(BF$5=$F42-2,$AV$1,IF(BF$5=$F42-1,$AW$1,IF(BF$5=$F42,$AX$1,IF(BF$5=$F42+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H42=\"Technology / regulatory\",IF(BG$5=$F42-2,$AV$1,IF(BG$5=$F42-1,$AW$1,IF(BG$5=$F42,$AX$1,IF(BG$5=$F42+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B43,'Avionics ID'!E:E,0),1)","v":773},"Common Core processing",6.6666666666666666E-2,0.03,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A43,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I43&\"$12:\"&I43&\"$384\"))))))","v":"A220, A320, A350, A380, B747, B777, B787, C919, Falcon, Global, Gulfstream, NSA, Reg TP"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A43,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))))/$I$4)-Q43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(P43/$G43))=0,1,INT(P43/$G43))))/$I$4)-Q43-IF($A$4,$C43,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))))/$I$4)-T43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(S43/$G43))=0,1,INT(S43/$G43))))/$I$4)-T43-IF($A$4,$C43,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))))/$I$4)-W43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(V43/$G43))=0,1,INT(V43/$G43))))/$I$4)-W43-IF($A$4,$C43,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))))/$I$4)-Z43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(Y43/$G43))=0,1,INT(Y43/$G43))))/$I$4)-Z43-IF($A$4,$C43,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))))/$I$4)-AC43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AB43/$G43))=0,1,INT(AB43/$G43))))/$I$4)-AC43-IF($A$4,$C43,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G43/2)*$D43)),\nIF(OR(AND($G43>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))))/$I$4)-AF43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AE43/$G43))=0,1,INT(AE43/$G43))))/$I$4)-AF43-IF($A$4,$C43,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))))/$I$4)-AI43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AH43/$G43))=0,1,INT(AH43/$G43))))/$I$4)-AI43-IF($A$4,$C43,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D43,\nIF(OR(AND($G43>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D43*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))))/$I$4),\nIF(OR(AND($G43>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D43*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G43=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))))/$I$4)-AL43-IF($A$4,$C43,0),\nIF(OR(AND($G43>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G43<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G43*IF($G43*(INT(AK43/$G43))=0,1,INT(AK43/$G43))))/$I$4)-AL43-IF($A$4,$C43,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H43=\"Technology / regulatory\",IF(AV$5=$F43-2,$AV$1,IF(AV$5=$F43-1,$AW$1,IF(AV$5=$F43,$AX$1,IF(AV$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(AW$5=$F43-2,$AV$1,IF(AW$5=$F43-1,$AW$1,IF(AW$5=$F43,$AX$1,IF(AW$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(AX$5=$F43-2,$AV$1,IF(AX$5=$F43-1,$AW$1,IF(AX$5=$F43,$AX$1,IF(AX$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(AY$5=$F43-2,$AV$1,IF(AY$5=$F43-1,$AW$1,IF(AY$5=$F43,$AX$1,IF(AY$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(AZ$5=$F43-2,$AV$1,IF(AZ$5=$F43-1,$AW$1,IF(AZ$5=$F43,$AX$1,IF(AZ$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BA$5=$F43-2,$AV$1,IF(BA$5=$F43-1,$AW$1,IF(BA$5=$F43,$AX$1,IF(BA$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BB$5=$F43-2,$AV$1,IF(BB$5=$F43-1,$AW$1,IF(BB$5=$F43,$AX$1,IF(BB$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BC$5=$F43-2,$AV$1,IF(BC$5=$F43-1,$AW$1,IF(BC$5=$F43,$AX$1,IF(BC$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BD$5=$F43-2,$AV$1,IF(BD$5=$F43-1,$AW$1,IF(BD$5=$F43,$AX$1,IF(BD$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BE$5=$F43-2,$AV$1,IF(BE$5=$F43-1,$AW$1,IF(BE$5=$F43,$AX$1,IF(BE$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BF$5=$F43-2,$AV$1,IF(BF$5=$F43-1,$AW$1,IF(BF$5=$F43,$AX$1,IF(BF$5=$F43+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H43=\"Technology / regulatory\",IF(BG$5=$F43-2,$AV$1,IF(BG$5=$F43-1,$AW$1,IF(BG$5=$F43,$AX$1,IF(BG$5=$F43+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B44,'Avionics ID'!E:E,0),1)","v":775},"Common Data Network",6.6666666666666666E-2,0.03,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A44,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I44&\"$12:\"&I44&\"$384\"))))))","v":"A220, A320, A350, A380, B747, B777, B787, C919, Falcon, Global, Gulfstream, NSA, Reg TP"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A44,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))))/$I$4)-Q44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(P44/$G44))=0,1,INT(P44/$G44))))/$I$4)-Q44-IF($A$4,$C44,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))))/$I$4)-T44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(S44/$G44))=0,1,INT(S44/$G44))))/$I$4)-T44-IF($A$4,$C44,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))))/$I$4)-W44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(V44/$G44))=0,1,INT(V44/$G44))))/$I$4)-W44-IF($A$4,$C44,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))))/$I$4)-Z44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(Y44/$G44))=0,1,INT(Y44/$G44))))/$I$4)-Z44-IF($A$4,$C44,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))))/$I$4)-AC44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AB44/$G44))=0,1,INT(AB44/$G44))))/$I$4)-AC44-IF($A$4,$C44,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G44/2)*$D44)),\nIF(OR(AND($G44>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))))/$I$4)-AF44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AE44/$G44))=0,1,INT(AE44/$G44))))/$I$4)-AF44-IF($A$4,$C44,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))))/$I$4)-AI44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AH44/$G44))=0,1,INT(AH44/$G44))))/$I$4)-AI44-IF($A$4,$C44,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D44,\nIF(OR(AND($G44>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D44*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))))/$I$4),\nIF(OR(AND($G44>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D44*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G44=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))))/$I$4)-AL44-IF($A$4,$C44,0),\nIF(OR(AND($G44>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G44<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G44*IF($G44*(INT(AK44/$G44))=0,1,INT(AK44/$G44))))/$I$4)-AL44-IF($A$4,$C44,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H44=\"Technology / regulatory\",IF(AV$5=$F44-2,$AV$1,IF(AV$5=$F44-1,$AW$1,IF(AV$5=$F44,$AX$1,IF(AV$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(AW$5=$F44-2,$AV$1,IF(AW$5=$F44-1,$AW$1,IF(AW$5=$F44,$AX$1,IF(AW$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(AX$5=$F44-2,$AV$1,IF(AX$5=$F44-1,$AW$1,IF(AX$5=$F44,$AX$1,IF(AX$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(AY$5=$F44-2,$AV$1,IF(AY$5=$F44-1,$AW$1,IF(AY$5=$F44,$AX$1,IF(AY$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(AZ$5=$F44-2,$AV$1,IF(AZ$5=$F44-1,$AW$1,IF(AZ$5=$F44,$AX$1,IF(AZ$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BA$5=$F44-2,$AV$1,IF(BA$5=$F44-1,$AW$1,IF(BA$5=$F44,$AX$1,IF(BA$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BB$5=$F44-2,$AV$1,IF(BB$5=$F44-1,$AW$1,IF(BB$5=$F44,$AX$1,IF(BB$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BC$5=$F44-2,$AV$1,IF(BC$5=$F44-1,$AW$1,IF(BC$5=$F44,$AX$1,IF(BC$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BD$5=$F44-2,$AV$1,IF(BD$5=$F44-1,$AW$1,IF(BD$5=$F44,$AX$1,IF(BD$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BE$5=$F44-2,$AV$1,IF(BE$5=$F44-1,$AW$1,IF(BE$5=$F44,$AX$1,IF(BE$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BF$5=$F44-2,$AV$1,IF(BF$5=$F44-1,$AW$1,IF(BF$5=$F44,$AX$1,IF(BF$5=$F44+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H44=\"Technology / regulatory\",IF(BG$5=$F44-2,$AV$1,IF(BG$5=$F44-1,$AW$1,IF(BG$5=$F44,$AX$1,IF(BG$5=$F44+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B45,'Avionics ID'!E:E,0),1)","v":782},"Comms Management Function (CMF)",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A45,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I45&\"$12:\"&I45&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A45,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))))/$I$4)-Q45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(P45/$G45))=0,1,INT(P45/$G45))))/$I$4)-Q45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))))/$I$4)-T45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(S45/$G45))=0,1,INT(S45/$G45))))/$I$4)-T45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))))/$I$4)-W45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(V45/$G45))=0,1,INT(V45/$G45))))/$I$4)-W45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))))/$I$4)-Z45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(Y45/$G45))=0,1,INT(Y45/$G45))))/$I$4)-Z45-IF($A$4,$C45,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))))/$I$4)-AC45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AB45/$G45))=0,1,INT(AB45/$G45))))/$I$4)-AC45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G45/2)*$D45)),\nIF(OR(AND($G45>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))))/$I$4)-AF45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AE45/$G45))=0,1,INT(AE45/$G45))))/$I$4)-AF45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))))/$I$4)-AI45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AH45/$G45))=0,1,INT(AH45/$G45))))/$I$4)-AI45-IF($A$4,$C45,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D45,\nIF(OR(AND($G45>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D45*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))))/$I$4),\nIF(OR(AND($G45>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D45*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G45=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))))/$I$4)-AL45-IF($A$4,$C45,0),\nIF(OR(AND($G45>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G45<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G45*IF($G45*(INT(AK45/$G45))=0,1,INT(AK45/$G45))))/$I$4)-AL45-IF($A$4,$C45,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H45=\"Technology / regulatory\",IF(AV$5=$F45-2,$AV$1,IF(AV$5=$F45-1,$AW$1,IF(AV$5=$F45,$AX$1,IF(AV$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(AW$5=$F45-2,$AV$1,IF(AW$5=$F45-1,$AW$1,IF(AW$5=$F45,$AX$1,IF(AW$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(AX$5=$F45-2,$AV$1,IF(AX$5=$F45-1,$AW$1,IF(AX$5=$F45,$AX$1,IF(AX$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(AY$5=$F45-2,$AV$1,IF(AY$5=$F45-1,$AW$1,IF(AY$5=$F45,$AX$1,IF(AY$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(AZ$5=$F45-2,$AV$1,IF(AZ$5=$F45-1,$AW$1,IF(AZ$5=$F45,$AX$1,IF(AZ$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BA$5=$F45-2,$AV$1,IF(BA$5=$F45-1,$AW$1,IF(BA$5=$F45,$AX$1,IF(BA$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BB$5=$F45-2,$AV$1,IF(BB$5=$F45-1,$AW$1,IF(BB$5=$F45,$AX$1,IF(BB$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BC$5=$F45-2,$AV$1,IF(BC$5=$F45-1,$AW$1,IF(BC$5=$F45,$AX$1,IF(BC$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BD$5=$F45-2,$AV$1,IF(BD$5=$F45-1,$AW$1,IF(BD$5=$F45,$AX$1,IF(BD$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BE$5=$F45-2,$AV$1,IF(BE$5=$F45-1,$AW$1,IF(BE$5=$F45,$AX$1,IF(BE$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BF$5=$F45-2,$AV$1,IF(BF$5=$F45-1,$AW$1,IF(BF$5=$F45,$AX$1,IF(BF$5=$F45+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H45=\"Technology / regulatory\",IF(BG$5=$F45-2,$AV$1,IF(BG$5=$F45-1,$AW$1,IF(BG$5=$F45,$AX$1,IF(BG$5=$F45+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B46,'Avionics ID'!E:E,0),1)","v":832},"Comms Management System",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A46,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I46&\"$12:\"&I46&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A46,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))))/$I$4)-Q46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(P46/$G46))=0,1,INT(P46/$G46))))/$I$4)-Q46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))))/$I$4)-T46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(S46/$G46))=0,1,INT(S46/$G46))))/$I$4)-T46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))))/$I$4)-W46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(V46/$G46))=0,1,INT(V46/$G46))))/$I$4)-W46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))))/$I$4)-Z46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(Y46/$G46))=0,1,INT(Y46/$G46))))/$I$4)-Z46-IF($A$4,$C46,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))))/$I$4)-AC46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AB46/$G46))=0,1,INT(AB46/$G46))))/$I$4)-AC46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G46/2)*$D46)),\nIF(OR(AND($G46>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))))/$I$4)-AF46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AE46/$G46))=0,1,INT(AE46/$G46))))/$I$4)-AF46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))))/$I$4)-AI46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AH46/$G46))=0,1,INT(AH46/$G46))))/$I$4)-AI46-IF($A$4,$C46,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D46,\nIF(OR(AND($G46>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D46*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))))/$I$4),\nIF(OR(AND($G46>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D46*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G46=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))))/$I$4)-AL46-IF($A$4,$C46,0),\nIF(OR(AND($G46>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G46<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G46*IF($G46*(INT(AK46/$G46))=0,1,INT(AK46/$G46))))/$I$4)-AL46-IF($A$4,$C46,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H46=\"Technology / regulatory\",IF(AV$5=$F46-2,$AV$1,IF(AV$5=$F46-1,$AW$1,IF(AV$5=$F46,$AX$1,IF(AV$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(AW$5=$F46-2,$AV$1,IF(AW$5=$F46-1,$AW$1,IF(AW$5=$F46,$AX$1,IF(AW$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(AX$5=$F46-2,$AV$1,IF(AX$5=$F46-1,$AW$1,IF(AX$5=$F46,$AX$1,IF(AX$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(AY$5=$F46-2,$AV$1,IF(AY$5=$F46-1,$AW$1,IF(AY$5=$F46,$AX$1,IF(AY$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(AZ$5=$F46-2,$AV$1,IF(AZ$5=$F46-1,$AW$1,IF(AZ$5=$F46,$AX$1,IF(AZ$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BA$5=$F46-2,$AV$1,IF(BA$5=$F46-1,$AW$1,IF(BA$5=$F46,$AX$1,IF(BA$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BB$5=$F46-2,$AV$1,IF(BB$5=$F46-1,$AW$1,IF(BB$5=$F46,$AX$1,IF(BB$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BC$5=$F46-2,$AV$1,IF(BC$5=$F46-1,$AW$1,IF(BC$5=$F46,$AX$1,IF(BC$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BD$5=$F46-2,$AV$1,IF(BD$5=$F46-1,$AW$1,IF(BD$5=$F46,$AX$1,IF(BD$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BE$5=$F46-2,$AV$1,IF(BE$5=$F46-1,$AW$1,IF(BE$5=$F46,$AX$1,IF(BE$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BF$5=$F46-2,$AV$1,IF(BF$5=$F46-1,$AW$1,IF(BF$5=$F46,$AX$1,IF(BF$5=$F46+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H46=\"Technology / regulatory\",IF(BG$5=$F46-2,$AV$1,IF(BG$5=$F46-1,$AW$1,IF(BG$5=$F46,$AX$1,IF(BG$5=$F46+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B47,'Avionics ID'!E:E,0),1)","v":739},"Comms Receivers UF (transceiver/antenna)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A47,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I47&\"$12:\"&I47&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A47,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))))/$I$4)-Q47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(P47/$G47))=0,1,INT(P47/$G47))))/$I$4)-Q47-IF($A$4,$C47,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))))/$I$4)-T47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(S47/$G47))=0,1,INT(S47/$G47))))/$I$4)-T47-IF($A$4,$C47,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))))/$I$4)-W47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(V47/$G47))=0,1,INT(V47/$G47))))/$I$4)-W47-IF($A$4,$C47,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))))/$I$4)-Z47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(Y47/$G47))=0,1,INT(Y47/$G47))))/$I$4)-Z47-IF($A$4,$C47,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))))/$I$4)-AC47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AB47/$G47))=0,1,INT(AB47/$G47))))/$I$4)-AC47-IF($A$4,$C47,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G47/2)*$D47)),\nIF(OR(AND($G47>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))))/$I$4)-AF47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AE47/$G47))=0,1,INT(AE47/$G47))))/$I$4)-AF47-IF($A$4,$C47,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))))/$I$4)-AI47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AH47/$G47))=0,1,INT(AH47/$G47))))/$I$4)-AI47-IF($A$4,$C47,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D47,\nIF(OR(AND($G47>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D47*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))))/$I$4),\nIF(OR(AND($G47>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D47*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G47=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))))/$I$4)-AL47-IF($A$4,$C47,0),\nIF(OR(AND($G47>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G47<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G47*IF($G47*(INT(AK47/$G47))=0,1,INT(AK47/$G47))))/$I$4)-AL47-IF($A$4,$C47,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H47=\"Technology / regulatory\",IF(AV$5=$F47-2,$AV$1,IF(AV$5=$F47-1,$AW$1,IF(AV$5=$F47,$AX$1,IF(AV$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(AW$5=$F47-2,$AV$1,IF(AW$5=$F47-1,$AW$1,IF(AW$5=$F47,$AX$1,IF(AW$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(AX$5=$F47-2,$AV$1,IF(AX$5=$F47-1,$AW$1,IF(AX$5=$F47,$AX$1,IF(AX$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(AY$5=$F47-2,$AV$1,IF(AY$5=$F47-1,$AW$1,IF(AY$5=$F47,$AX$1,IF(AY$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(AZ$5=$F47-2,$AV$1,IF(AZ$5=$F47-1,$AW$1,IF(AZ$5=$F47,$AX$1,IF(AZ$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BA$5=$F47-2,$AV$1,IF(BA$5=$F47-1,$AW$1,IF(BA$5=$F47,$AX$1,IF(BA$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BB$5=$F47-2,$AV$1,IF(BB$5=$F47-1,$AW$1,IF(BB$5=$F47,$AX$1,IF(BB$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BC$5=$F47-2,$AV$1,IF(BC$5=$F47-1,$AW$1,IF(BC$5=$F47,$AX$1,IF(BC$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BD$5=$F47-2,$AV$1,IF(BD$5=$F47-1,$AW$1,IF(BD$5=$F47,$AX$1,IF(BD$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BE$5=$F47-2,$AV$1,IF(BE$5=$F47-1,$AW$1,IF(BE$5=$F47,$AX$1,IF(BE$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BF$5=$F47-2,$AV$1,IF(BF$5=$F47-1,$AW$1,IF(BF$5=$F47,$AX$1,IF(BF$5=$F47+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H47=\"Technology / regulatory\",IF(BG$5=$F47-2,$AV$1,IF(BG$5=$F47-1,$AW$1,IF(BG$5=$F47,$AX$1,IF(BG$5=$F47+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B48,'Avionics ID'!E:E,0),1)","v":738},"Comms Receivers VH (transceiver/antenna)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A48,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I48&\"$12:\"&I48&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A48,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))))/$I$4)-Q48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(P48/$G48))=0,1,INT(P48/$G48))))/$I$4)-Q48-IF($A$4,$C48,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))))/$I$4)-T48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(S48/$G48))=0,1,INT(S48/$G48))))/$I$4)-T48-IF($A$4,$C48,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))))/$I$4)-W48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(V48/$G48))=0,1,INT(V48/$G48))))/$I$4)-W48-IF($A$4,$C48,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))))/$I$4)-Z48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(Y48/$G48))=0,1,INT(Y48/$G48))))/$I$4)-Z48-IF($A$4,$C48,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))))/$I$4)-AC48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AB48/$G48))=0,1,INT(AB48/$G48))))/$I$4)-AC48-IF($A$4,$C48,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G48/2)*$D48)),\nIF(OR(AND($G48>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))))/$I$4)-AF48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AE48/$G48))=0,1,INT(AE48/$G48))))/$I$4)-AF48-IF($A$4,$C48,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))))/$I$4)-AI48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AH48/$G48))=0,1,INT(AH48/$G48))))/$I$4)-AI48-IF($A$4,$C48,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D48,\nIF(OR(AND($G48>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D48*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))))/$I$4),\nIF(OR(AND($G48>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D48*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G48=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))))/$I$4)-AL48-IF($A$4,$C48,0),\nIF(OR(AND($G48>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G48<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G48*IF($G48*(INT(AK48/$G48))=0,1,INT(AK48/$G48))))/$I$4)-AL48-IF($A$4,$C48,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H48=\"Technology / regulatory\",IF(AV$5=$F48-2,$AV$1,IF(AV$5=$F48-1,$AW$1,IF(AV$5=$F48,$AX$1,IF(AV$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(AW$5=$F48-2,$AV$1,IF(AW$5=$F48-1,$AW$1,IF(AW$5=$F48,$AX$1,IF(AW$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(AX$5=$F48-2,$AV$1,IF(AX$5=$F48-1,$AW$1,IF(AX$5=$F48,$AX$1,IF(AX$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(AY$5=$F48-2,$AV$1,IF(AY$5=$F48-1,$AW$1,IF(AY$5=$F48,$AX$1,IF(AY$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(AZ$5=$F48-2,$AV$1,IF(AZ$5=$F48-1,$AW$1,IF(AZ$5=$F48,$AX$1,IF(AZ$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BA$5=$F48-2,$AV$1,IF(BA$5=$F48-1,$AW$1,IF(BA$5=$F48,$AX$1,IF(BA$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BB$5=$F48-2,$AV$1,IF(BB$5=$F48-1,$AW$1,IF(BB$5=$F48,$AX$1,IF(BB$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BC$5=$F48-2,$AV$1,IF(BC$5=$F48-1,$AW$1,IF(BC$5=$F48,$AX$1,IF(BC$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BD$5=$F48-2,$AV$1,IF(BD$5=$F48-1,$AW$1,IF(BD$5=$F48,$AX$1,IF(BD$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BE$5=$F48-2,$AV$1,IF(BE$5=$F48-1,$AW$1,IF(BE$5=$F48,$AX$1,IF(BE$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BF$5=$F48-2,$AV$1,IF(BF$5=$F48-1,$AW$1,IF(BF$5=$F48,$AX$1,IF(BF$5=$F48+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H48=\"Technology / regulatory\",IF(BG$5=$F48-2,$AV$1,IF(BG$5=$F48-1,$AW$1,IF(BG$5=$F48,$AX$1,IF(BG$5=$F48+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B49,'Avionics ID'!E:E,0),1)","v":787},"Communication, Navigation, Identification Unit AN/ASQ-242",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A49,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I49&\"$12:\"&I49&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A49,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))))/$I$4)-Q49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(P49/$G49))=0,1,INT(P49/$G49))))/$I$4)-Q49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))))/$I$4)-T49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(S49/$G49))=0,1,INT(S49/$G49))))/$I$4)-T49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))))/$I$4)-W49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(V49/$G49))=0,1,INT(V49/$G49))))/$I$4)-W49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))))/$I$4)-Z49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(Y49/$G49))=0,1,INT(Y49/$G49))))/$I$4)-Z49-IF($A$4,$C49,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))))/$I$4)-AC49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AB49/$G49))=0,1,INT(AB49/$G49))))/$I$4)-AC49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G49/2)*$D49)),\nIF(OR(AND($G49>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))))/$I$4)-AF49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AE49/$G49))=0,1,INT(AE49/$G49))))/$I$4)-AF49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))))/$I$4)-AI49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AH49/$G49))=0,1,INT(AH49/$G49))))/$I$4)-AI49-IF($A$4,$C49,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D49,\nIF(OR(AND($G49>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D49*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))))/$I$4),\nIF(OR(AND($G49>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D49*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G49=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))))/$I$4)-AL49-IF($A$4,$C49,0),\nIF(OR(AND($G49>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G49<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G49*IF($G49*(INT(AK49/$G49))=0,1,INT(AK49/$G49))))/$I$4)-AL49-IF($A$4,$C49,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H49=\"Technology / regulatory\",IF(AV$5=$F49-2,$AV$1,IF(AV$5=$F49-1,$AW$1,IF(AV$5=$F49,$AX$1,IF(AV$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(AW$5=$F49-2,$AV$1,IF(AW$5=$F49-1,$AW$1,IF(AW$5=$F49,$AX$1,IF(AW$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(AX$5=$F49-2,$AV$1,IF(AX$5=$F49-1,$AW$1,IF(AX$5=$F49,$AX$1,IF(AX$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(AY$5=$F49-2,$AV$1,IF(AY$5=$F49-1,$AW$1,IF(AY$5=$F49,$AX$1,IF(AY$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(AZ$5=$F49-2,$AV$1,IF(AZ$5=$F49-1,$AW$1,IF(AZ$5=$F49,$AX$1,IF(AZ$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BA$5=$F49-2,$AV$1,IF(BA$5=$F49-1,$AW$1,IF(BA$5=$F49,$AX$1,IF(BA$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BB$5=$F49-2,$AV$1,IF(BB$5=$F49-1,$AW$1,IF(BB$5=$F49,$AX$1,IF(BB$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BC$5=$F49-2,$AV$1,IF(BC$5=$F49-1,$AW$1,IF(BC$5=$F49,$AX$1,IF(BC$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BD$5=$F49-2,$AV$1,IF(BD$5=$F49-1,$AW$1,IF(BD$5=$F49,$AX$1,IF(BD$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BE$5=$F49-2,$AV$1,IF(BE$5=$F49-1,$AW$1,IF(BE$5=$F49,$AX$1,IF(BE$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BF$5=$F49-2,$AV$1,IF(BF$5=$F49-1,$AW$1,IF(BF$5=$F49,$AX$1,IF(BF$5=$F49+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H49=\"Technology / regulatory\",IF(BG$5=$F49-2,$AV$1,IF(BG$5=$F49-1,$AW$1,IF(BG$5=$F49,$AX$1,IF(BG$5=$F49+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B50,'Avionics ID'!E:E,0),1)","v":734},"Compass",2.5000000000000001E-2,0.03,null,null,40,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A50,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I50&\"$12:\"&I50&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A50,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))))/$I$4)-Q50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(P50/$G50))=0,1,INT(P50/$G50))))/$I$4)-Q50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))))/$I$4)-T50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(S50/$G50))=0,1,INT(S50/$G50))))/$I$4)-T50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))))/$I$4)-W50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(V50/$G50))=0,1,INT(V50/$G50))))/$I$4)-W50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))))/$I$4)-Z50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(Y50/$G50))=0,1,INT(Y50/$G50))))/$I$4)-Z50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))))/$I$4)-AC50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AB50/$G50))=0,1,INT(AB50/$G50))))/$I$4)-AC50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G50/2)*$D50)),\nIF(OR(AND($G50>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))))/$I$4)-AF50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AE50/$G50))=0,1,INT(AE50/$G50))))/$I$4)-AF50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))))/$I$4)-AI50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AH50/$G50))=0,1,INT(AH50/$G50))))/$I$4)-AI50-IF($A$4,$C50,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D50,\nIF(OR(AND($G50>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D50*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))))/$I$4),\nIF(OR(AND($G50>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D50*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G50=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))))/$I$4)-AL50-IF($A$4,$C50,0),\nIF(OR(AND($G50>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G50<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G50*IF($G50*(INT(AK50/$G50))=0,1,INT(AK50/$G50))))/$I$4)-AL50-IF($A$4,$C50,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H50=\"Technology / regulatory\",IF(AV$5=$F50-2,$AV$1,IF(AV$5=$F50-1,$AW$1,IF(AV$5=$F50,$AX$1,IF(AV$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(AW$5=$F50-2,$AV$1,IF(AW$5=$F50-1,$AW$1,IF(AW$5=$F50,$AX$1,IF(AW$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(AX$5=$F50-2,$AV$1,IF(AX$5=$F50-1,$AW$1,IF(AX$5=$F50,$AX$1,IF(AX$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(AY$5=$F50-2,$AV$1,IF(AY$5=$F50-1,$AW$1,IF(AY$5=$F50,$AX$1,IF(AY$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(AZ$5=$F50-2,$AV$1,IF(AZ$5=$F50-1,$AW$1,IF(AZ$5=$F50,$AX$1,IF(AZ$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BA$5=$F50-2,$AV$1,IF(BA$5=$F50-1,$AW$1,IF(BA$5=$F50,$AX$1,IF(BA$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BB$5=$F50-2,$AV$1,IF(BB$5=$F50-1,$AW$1,IF(BB$5=$F50,$AX$1,IF(BB$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BC$5=$F50-2,$AV$1,IF(BC$5=$F50-1,$AW$1,IF(BC$5=$F50,$AX$1,IF(BC$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BD$5=$F50-2,$AV$1,IF(BD$5=$F50-1,$AW$1,IF(BD$5=$F50,$AX$1,IF(BD$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BE$5=$F50-2,$AV$1,IF(BE$5=$F50-1,$AW$1,IF(BE$5=$F50,$AX$1,IF(BE$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BF$5=$F50-2,$AV$1,IF(BF$5=$F50-1,$AW$1,IF(BF$5=$F50,$AX$1,IF(BF$5=$F50+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H50=\"Technology / regulatory\",IF(BG$5=$F50-2,$AV$1,IF(BG$5=$F50-1,$AW$1,IF(BG$5=$F50,$AX$1,IF(BG$5=$F50+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B51,'Avionics ID'!E:E,0),1)","v":779},"Crew Info System/Maint System",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A51,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I51&\"$12:\"&I51&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A51,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))))/$I$4)-Q51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(P51/$G51))=0,1,INT(P51/$G51))))/$I$4)-Q51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))))/$I$4)-T51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(S51/$G51))=0,1,INT(S51/$G51))))/$I$4)-T51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))))/$I$4)-W51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(V51/$G51))=0,1,INT(V51/$G51))))/$I$4)-W51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))))/$I$4)-Z51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(Y51/$G51))=0,1,INT(Y51/$G51))))/$I$4)-Z51-IF($A$4,$C51,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))))/$I$4)-AC51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AB51/$G51))=0,1,INT(AB51/$G51))))/$I$4)-AC51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G51/2)*$D51)),\nIF(OR(AND($G51>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))))/$I$4)-AF51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AE51/$G51))=0,1,INT(AE51/$G51))))/$I$4)-AF51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))))/$I$4)-AI51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AH51/$G51))=0,1,INT(AH51/$G51))))/$I$4)-AI51-IF($A$4,$C51,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D51,\nIF(OR(AND($G51>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D51*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))))/$I$4),\nIF(OR(AND($G51>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D51*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G51=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))))/$I$4)-AL51-IF($A$4,$C51,0),\nIF(OR(AND($G51>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G51<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G51*IF($G51*(INT(AK51/$G51))=0,1,INT(AK51/$G51))))/$I$4)-AL51-IF($A$4,$C51,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H51=\"Technology / regulatory\",IF(AV$5=$F51-2,$AV$1,IF(AV$5=$F51-1,$AW$1,IF(AV$5=$F51,$AX$1,IF(AV$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(AW$5=$F51-2,$AV$1,IF(AW$5=$F51-1,$AW$1,IF(AW$5=$F51,$AX$1,IF(AW$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(AX$5=$F51-2,$AV$1,IF(AX$5=$F51-1,$AW$1,IF(AX$5=$F51,$AX$1,IF(AX$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(AY$5=$F51-2,$AV$1,IF(AY$5=$F51-1,$AW$1,IF(AY$5=$F51,$AX$1,IF(AY$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(AZ$5=$F51-2,$AV$1,IF(AZ$5=$F51-1,$AW$1,IF(AZ$5=$F51,$AX$1,IF(AZ$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BA$5=$F51-2,$AV$1,IF(BA$5=$F51-1,$AW$1,IF(BA$5=$F51,$AX$1,IF(BA$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BB$5=$F51-2,$AV$1,IF(BB$5=$F51-1,$AW$1,IF(BB$5=$F51,$AX$1,IF(BB$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BC$5=$F51-2,$AV$1,IF(BC$5=$F51-1,$AW$1,IF(BC$5=$F51,$AX$1,IF(BC$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BD$5=$F51-2,$AV$1,IF(BD$5=$F51-1,$AW$1,IF(BD$5=$F51,$AX$1,IF(BD$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BE$5=$F51-2,$AV$1,IF(BE$5=$F51-1,$AW$1,IF(BE$5=$F51,$AX$1,IF(BE$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BF$5=$F51-2,$AV$1,IF(BF$5=$F51-1,$AW$1,IF(BF$5=$F51,$AX$1,IF(BF$5=$F51+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H51=\"Technology / regulatory\",IF(BG$5=$F51-2,$AV$1,IF(BG$5=$F51-1,$AW$1,IF(BG$5=$F51,$AX$1,IF(BG$5=$F51+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B52,'Avionics ID'!E:E,0),1)","v":808},"Cursor Control Device",0.05,0.15,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A52,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I52&\"$12:\"&I52&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.15,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A52,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))))/$I$4)-Q52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(P52/$G52))=0,1,INT(P52/$G52))))/$I$4)-Q52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))))/$I$4)-T52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(S52/$G52))=0,1,INT(S52/$G52))))/$I$4)-T52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))))/$I$4)-W52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(V52/$G52))=0,1,INT(V52/$G52))))/$I$4)-W52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))))/$I$4)-Z52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(Y52/$G52))=0,1,INT(Y52/$G52))))/$I$4)-Z52-IF($A$4,$C52,0),\n0\n))),0)","v":1.5},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))))/$I$4)-AC52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AB52/$G52))=0,1,INT(AB52/$G52))))/$I$4)-AC52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G52/2)*$D52)),\nIF(OR(AND($G52>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))))/$I$4)-AF52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AE52/$G52))=0,1,INT(AE52/$G52))))/$I$4)-AF52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))))/$I$4)-AI52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AH52/$G52))=0,1,INT(AH52/$G52))))/$I$4)-AI52-IF($A$4,$C52,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D52,\nIF(OR(AND($G52>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D52*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))))/$I$4),\nIF(OR(AND($G52>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D52*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G52=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))))/$I$4)-AL52-IF($A$4,$C52,0),\nIF(OR(AND($G52>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G52<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G52*IF($G52*(INT(AK52/$G52))=0,1,INT(AK52/$G52))))/$I$4)-AL52-IF($A$4,$C52,0),\n0\n))),0)","v":0.85},null,null,null,null,null,null,null,null,{"$f":"IF($H52=\"Technology / regulatory\",IF(AV$5=$F52-2,$AV$1,IF(AV$5=$F52-1,$AW$1,IF(AV$5=$F52,$AX$1,IF(AV$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(AW$5=$F52-2,$AV$1,IF(AW$5=$F52-1,$AW$1,IF(AW$5=$F52,$AX$1,IF(AW$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(AX$5=$F52-2,$AV$1,IF(AX$5=$F52-1,$AW$1,IF(AX$5=$F52,$AX$1,IF(AX$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(AY$5=$F52-2,$AV$1,IF(AY$5=$F52-1,$AW$1,IF(AY$5=$F52,$AX$1,IF(AY$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(AZ$5=$F52-2,$AV$1,IF(AZ$5=$F52-1,$AW$1,IF(AZ$5=$F52,$AX$1,IF(AZ$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BA$5=$F52-2,$AV$1,IF(BA$5=$F52-1,$AW$1,IF(BA$5=$F52,$AX$1,IF(BA$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BB$5=$F52-2,$AV$1,IF(BB$5=$F52-1,$AW$1,IF(BB$5=$F52,$AX$1,IF(BB$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BC$5=$F52-2,$AV$1,IF(BC$5=$F52-1,$AW$1,IF(BC$5=$F52,$AX$1,IF(BC$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BD$5=$F52-2,$AV$1,IF(BD$5=$F52-1,$AW$1,IF(BD$5=$F52,$AX$1,IF(BD$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BE$5=$F52-2,$AV$1,IF(BE$5=$F52-1,$AW$1,IF(BE$5=$F52,$AX$1,IF(BE$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BF$5=$F52-2,$AV$1,IF(BF$5=$F52-1,$AW$1,IF(BF$5=$F52,$AX$1,IF(BF$5=$F52+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H52=\"Technology / regulatory\",IF(BG$5=$F52-2,$AV$1,IF(BG$5=$F52-1,$AW$1,IF(BG$5=$F52,$AX$1,IF(BG$5=$F52+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B53,'Avionics ID'!E:E,0),1)","v":753},"CVR control panel",0.05,0.1,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A53,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I53&\"$12:\"&I53&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.1,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A53,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))))/$I$4)-Q53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(P53/$G53))=0,1,INT(P53/$G53))))/$I$4)-Q53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))))/$I$4)-T53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(S53/$G53))=0,1,INT(S53/$G53))))/$I$4)-T53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))))/$I$4)-W53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(V53/$G53))=0,1,INT(V53/$G53))))/$I$4)-W53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))))/$I$4),\n0\n))),0)","v":0.1},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))))/$I$4)-Z53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(Y53/$G53))=0,1,INT(Y53/$G53))))/$I$4)-Z53-IF($A$4,$C53,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))))/$I$4)-AC53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AB53/$G53))=0,1,INT(AB53/$G53))))/$I$4)-AC53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G53/2)*$D53)),\nIF(OR(AND($G53>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))))/$I$4)-AF53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AE53/$G53))=0,1,INT(AE53/$G53))))/$I$4)-AF53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))))/$I$4)-AI53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AH53/$G53))=0,1,INT(AH53/$G53))))/$I$4)-AI53-IF($A$4,$C53,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D53,\nIF(OR(AND($G53>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D53*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))))/$I$4),\nIF(OR(AND($G53>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D53*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))))/$I$4),\n0\n))),0)","v":0.1},{"$f":"IFERROR(IF(OR($G53=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))))/$I$4)-AL53-IF($A$4,$C53,0),\nIF(OR(AND($G53>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G53<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G53*IF($G53*(INT(AK53/$G53))=0,1,INT(AK53/$G53))))/$I$4)-AL53-IF($A$4,$C53,0),\n0\n))),0)","v":0.9},null,null,null,null,null,null,null,null,{"$f":"IF($H53=\"Technology / regulatory\",IF(AV$5=$F53-2,$AV$1,IF(AV$5=$F53-1,$AW$1,IF(AV$5=$F53,$AX$1,IF(AV$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(AW$5=$F53-2,$AV$1,IF(AW$5=$F53-1,$AW$1,IF(AW$5=$F53,$AX$1,IF(AW$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(AX$5=$F53-2,$AV$1,IF(AX$5=$F53-1,$AW$1,IF(AX$5=$F53,$AX$1,IF(AX$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(AY$5=$F53-2,$AV$1,IF(AY$5=$F53-1,$AW$1,IF(AY$5=$F53,$AX$1,IF(AY$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(AZ$5=$F53-2,$AV$1,IF(AZ$5=$F53-1,$AW$1,IF(AZ$5=$F53,$AX$1,IF(AZ$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BA$5=$F53-2,$AV$1,IF(BA$5=$F53-1,$AW$1,IF(BA$5=$F53,$AX$1,IF(BA$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BB$5=$F53-2,$AV$1,IF(BB$5=$F53-1,$AW$1,IF(BB$5=$F53,$AX$1,IF(BB$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BC$5=$F53-2,$AV$1,IF(BC$5=$F53-1,$AW$1,IF(BC$5=$F53,$AX$1,IF(BC$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BD$5=$F53-2,$AV$1,IF(BD$5=$F53-1,$AW$1,IF(BD$5=$F53,$AX$1,IF(BD$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BE$5=$F53-2,$AV$1,IF(BE$5=$F53-1,$AW$1,IF(BE$5=$F53,$AX$1,IF(BE$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BF$5=$F53-2,$AV$1,IF(BF$5=$F53-1,$AW$1,IF(BF$5=$F53,$AX$1,IF(BF$5=$F53+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H53=\"Technology / regulatory\",IF(BG$5=$F53-2,$AV$1,IF(BG$5=$F53-1,$AW$1,IF(BG$5=$F53,$AX$1,IF(BG$5=$F53+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B54,'Avionics ID'!E:E,0),1)","v":714},"Data Base loader",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A54,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I54&\"$12:\"&I54&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A54,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))))/$I$4)-Q54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(P54/$G54))=0,1,INT(P54/$G54))))/$I$4)-Q54-IF($A$4,$C54,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))))/$I$4)-T54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(S54/$G54))=0,1,INT(S54/$G54))))/$I$4)-T54-IF($A$4,$C54,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))))/$I$4)-W54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(V54/$G54))=0,1,INT(V54/$G54))))/$I$4)-W54-IF($A$4,$C54,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))))/$I$4)-Z54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(Y54/$G54))=0,1,INT(Y54/$G54))))/$I$4)-Z54-IF($A$4,$C54,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))))/$I$4)-AC54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AB54/$G54))=0,1,INT(AB54/$G54))))/$I$4)-AC54-IF($A$4,$C54,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G54/2)*$D54)),\nIF(OR(AND($G54>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))))/$I$4)-AF54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AE54/$G54))=0,1,INT(AE54/$G54))))/$I$4)-AF54-IF($A$4,$C54,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))))/$I$4)-AI54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AH54/$G54))=0,1,INT(AH54/$G54))))/$I$4)-AI54-IF($A$4,$C54,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D54,\nIF(OR(AND($G54>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D54*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))))/$I$4),\nIF(OR(AND($G54>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D54*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G54=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))))/$I$4)-AL54-IF($A$4,$C54,0),\nIF(OR(AND($G54>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G54<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G54*IF($G54*(INT(AK54/$G54))=0,1,INT(AK54/$G54))))/$I$4)-AL54-IF($A$4,$C54,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H54=\"Technology / regulatory\",IF(AV$5=$F54-2,$AV$1,IF(AV$5=$F54-1,$AW$1,IF(AV$5=$F54,$AX$1,IF(AV$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(AW$5=$F54-2,$AV$1,IF(AW$5=$F54-1,$AW$1,IF(AW$5=$F54,$AX$1,IF(AW$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(AX$5=$F54-2,$AV$1,IF(AX$5=$F54-1,$AW$1,IF(AX$5=$F54,$AX$1,IF(AX$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(AY$5=$F54-2,$AV$1,IF(AY$5=$F54-1,$AW$1,IF(AY$5=$F54,$AX$1,IF(AY$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(AZ$5=$F54-2,$AV$1,IF(AZ$5=$F54-1,$AW$1,IF(AZ$5=$F54,$AX$1,IF(AZ$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BA$5=$F54-2,$AV$1,IF(BA$5=$F54-1,$AW$1,IF(BA$5=$F54,$AX$1,IF(BA$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BB$5=$F54-2,$AV$1,IF(BB$5=$F54-1,$AW$1,IF(BB$5=$F54,$AX$1,IF(BB$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BC$5=$F54-2,$AV$1,IF(BC$5=$F54-1,$AW$1,IF(BC$5=$F54,$AX$1,IF(BC$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BD$5=$F54-2,$AV$1,IF(BD$5=$F54-1,$AW$1,IF(BD$5=$F54,$AX$1,IF(BD$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BE$5=$F54-2,$AV$1,IF(BE$5=$F54-1,$AW$1,IF(BE$5=$F54,$AX$1,IF(BE$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BF$5=$F54-2,$AV$1,IF(BF$5=$F54-1,$AW$1,IF(BF$5=$F54,$AX$1,IF(BF$5=$F54+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H54=\"Technology / regulatory\",IF(BG$5=$F54-2,$AV$1,IF(BG$5=$F54-1,$AW$1,IF(BG$5=$F54,$AX$1,IF(BG$5=$F54+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B55,'Avionics ID'!E:E,0),1)","v":771},"Data Management Unit",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A55,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I55&\"$12:\"&I55&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MD-11, Nextant 400XT, PC-24, Phenom, Praetor, SF50, UAV"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A55,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))))/$I$4)-Q55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(P55/$G55))=0,1,INT(P55/$G55))))/$I$4)-Q55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))))/$I$4)-T55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(S55/$G55))=0,1,INT(S55/$G55))))/$I$4)-T55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))))/$I$4)-W55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(V55/$G55))=0,1,INT(V55/$G55))))/$I$4)-W55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))))/$I$4)-Z55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(Y55/$G55))=0,1,INT(Y55/$G55))))/$I$4)-Z55-IF($A$4,$C55,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))))/$I$4)-AC55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AB55/$G55))=0,1,INT(AB55/$G55))))/$I$4)-AC55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G55/2)*$D55)),\nIF(OR(AND($G55>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))))/$I$4)-AF55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AE55/$G55))=0,1,INT(AE55/$G55))))/$I$4)-AF55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))))/$I$4)-AI55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AH55/$G55))=0,1,INT(AH55/$G55))))/$I$4)-AI55-IF($A$4,$C55,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D55,\nIF(OR(AND($G55>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D55*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))))/$I$4),\nIF(OR(AND($G55>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D55*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G55=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))))/$I$4)-AL55-IF($A$4,$C55,0),\nIF(OR(AND($G55>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G55<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G55*IF($G55*(INT(AK55/$G55))=0,1,INT(AK55/$G55))))/$I$4)-AL55-IF($A$4,$C55,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H55=\"Technology / regulatory\",IF(AV$5=$F55-2,$AV$1,IF(AV$5=$F55-1,$AW$1,IF(AV$5=$F55,$AX$1,IF(AV$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(AW$5=$F55-2,$AV$1,IF(AW$5=$F55-1,$AW$1,IF(AW$5=$F55,$AX$1,IF(AW$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(AX$5=$F55-2,$AV$1,IF(AX$5=$F55-1,$AW$1,IF(AX$5=$F55,$AX$1,IF(AX$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(AY$5=$F55-2,$AV$1,IF(AY$5=$F55-1,$AW$1,IF(AY$5=$F55,$AX$1,IF(AY$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(AZ$5=$F55-2,$AV$1,IF(AZ$5=$F55-1,$AW$1,IF(AZ$5=$F55,$AX$1,IF(AZ$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BA$5=$F55-2,$AV$1,IF(BA$5=$F55-1,$AW$1,IF(BA$5=$F55,$AX$1,IF(BA$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BB$5=$F55-2,$AV$1,IF(BB$5=$F55-1,$AW$1,IF(BB$5=$F55,$AX$1,IF(BB$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BC$5=$F55-2,$AV$1,IF(BC$5=$F55-1,$AW$1,IF(BC$5=$F55,$AX$1,IF(BC$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BD$5=$F55-2,$AV$1,IF(BD$5=$F55-1,$AW$1,IF(BD$5=$F55,$AX$1,IF(BD$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BE$5=$F55-2,$AV$1,IF(BE$5=$F55-1,$AW$1,IF(BE$5=$F55,$AX$1,IF(BE$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BF$5=$F55-2,$AV$1,IF(BF$5=$F55-1,$AW$1,IF(BF$5=$F55,$AX$1,IF(BF$5=$F55+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H55=\"Technology / regulatory\",IF(BG$5=$F55-2,$AV$1,IF(BG$5=$F55-1,$AW$1,IF(BG$5=$F55,$AX$1,IF(BG$5=$F55+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B56,'Avionics ID'!E:E,0),1)","v":861},"Data Transfer module",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A56,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I56&\"$12:\"&I56&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A56,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))))/$I$4)-Q56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(P56/$G56))=0,1,INT(P56/$G56))))/$I$4)-Q56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))))/$I$4)-T56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(S56/$G56))=0,1,INT(S56/$G56))))/$I$4)-T56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))))/$I$4)-W56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(V56/$G56))=0,1,INT(V56/$G56))))/$I$4)-W56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))))/$I$4)-Z56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(Y56/$G56))=0,1,INT(Y56/$G56))))/$I$4)-Z56-IF($A$4,$C56,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))))/$I$4)-AC56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AB56/$G56))=0,1,INT(AB56/$G56))))/$I$4)-AC56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G56/2)*$D56)),\nIF(OR(AND($G56>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))))/$I$4)-AF56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AE56/$G56))=0,1,INT(AE56/$G56))))/$I$4)-AF56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))))/$I$4)-AI56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AH56/$G56))=0,1,INT(AH56/$G56))))/$I$4)-AI56-IF($A$4,$C56,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D56,\nIF(OR(AND($G56>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D56*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))))/$I$4),\nIF(OR(AND($G56>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D56*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G56=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))))/$I$4)-AL56-IF($A$4,$C56,0),\nIF(OR(AND($G56>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G56<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G56*IF($G56*(INT(AK56/$G56))=0,1,INT(AK56/$G56))))/$I$4)-AL56-IF($A$4,$C56,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H56=\"Technology / regulatory\",IF(AV$5=$F56-2,$AV$1,IF(AV$5=$F56-1,$AW$1,IF(AV$5=$F56,$AX$1,IF(AV$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(AW$5=$F56-2,$AV$1,IF(AW$5=$F56-1,$AW$1,IF(AW$5=$F56,$AX$1,IF(AW$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(AX$5=$F56-2,$AV$1,IF(AX$5=$F56-1,$AW$1,IF(AX$5=$F56,$AX$1,IF(AX$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(AY$5=$F56-2,$AV$1,IF(AY$5=$F56-1,$AW$1,IF(AY$5=$F56,$AX$1,IF(AY$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(AZ$5=$F56-2,$AV$1,IF(AZ$5=$F56-1,$AW$1,IF(AZ$5=$F56,$AX$1,IF(AZ$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BA$5=$F56-2,$AV$1,IF(BA$5=$F56-1,$AW$1,IF(BA$5=$F56,$AX$1,IF(BA$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BB$5=$F56-2,$AV$1,IF(BB$5=$F56-1,$AW$1,IF(BB$5=$F56,$AX$1,IF(BB$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BC$5=$F56-2,$AV$1,IF(BC$5=$F56-1,$AW$1,IF(BC$5=$F56,$AX$1,IF(BC$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BD$5=$F56-2,$AV$1,IF(BD$5=$F56-1,$AW$1,IF(BD$5=$F56,$AX$1,IF(BD$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BE$5=$F56-2,$AV$1,IF(BE$5=$F56-1,$AW$1,IF(BE$5=$F56,$AX$1,IF(BE$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BF$5=$F56-2,$AV$1,IF(BF$5=$F56-1,$AW$1,IF(BF$5=$F56,$AX$1,IF(BF$5=$F56+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H56=\"Technology / regulatory\",IF(BG$5=$F56-2,$AV$1,IF(BG$5=$F56-1,$AW$1,IF(BG$5=$F56,$AX$1,IF(BG$5=$F56+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B57,'Avionics ID'!E:E,0),1)","v":767},"Datalink cockpit Display Unit",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A57,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ED"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I57&\"$12:\"&I57&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A57,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D57,\nIF(OR(AND($G57>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D57*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))))/$I$4),\nIF(OR(AND($G57>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D57*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G57/2)*$D57)),\nIF(OR(AND($G57>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))))/$I$4)-AC57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AB57/$G57))=0,1,INT(AB57/$G57))))/$I$4)-AC57-IF($A$4,$C57,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D57,\nIF(OR(AND($G57>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D57*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))))/$I$4),\nIF(OR(AND($G57>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D57*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G57/2)*$D57)),\nIF(OR(AND($G57>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))))/$I$4)-AF57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AE57/$G57))=0,1,INT(AE57/$G57))))/$I$4)-AF57-IF($A$4,$C57,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D57,\nIF(OR(AND($G57>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D57*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))))/$I$4),\nIF(OR(AND($G57>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D57*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))))/$I$4)-AI57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AH57/$G57))=0,1,INT(AH57/$G57))))/$I$4)-AI57-IF($A$4,$C57,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D57,\nIF(OR(AND($G57>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D57*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))))/$I$4),\nIF(OR(AND($G57>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D57*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G57=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))))/$I$4)-AL57-IF($A$4,$C57,0),\nIF(OR(AND($G57>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G57<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G57*IF($G57*(INT(AK57/$G57))=0,1,INT(AK57/$G57))))/$I$4)-AL57-IF($A$4,$C57,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H57=\"Technology / regulatory\",IF(AV$5=$F57-2,$AV$1,IF(AV$5=$F57-1,$AW$1,IF(AV$5=$F57,$AX$1,IF(AV$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(AW$5=$F57-2,$AV$1,IF(AW$5=$F57-1,$AW$1,IF(AW$5=$F57,$AX$1,IF(AW$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(AX$5=$F57-2,$AV$1,IF(AX$5=$F57-1,$AW$1,IF(AX$5=$F57,$AX$1,IF(AX$5=$F57+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H57=\"Technology / regulatory\",IF(AY$5=$F57-2,$AV$1,IF(AY$5=$F57-1,$AW$1,IF(AY$5=$F57,$AX$1,IF(AY$5=$F57+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H57=\"Technology / regulatory\",IF(AZ$5=$F57-2,$AV$1,IF(AZ$5=$F57-1,$AW$1,IF(AZ$5=$F57,$AX$1,IF(AZ$5=$F57+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H57=\"Technology / regulatory\",IF(BA$5=$F57-2,$AV$1,IF(BA$5=$F57-1,$AW$1,IF(BA$5=$F57,$AX$1,IF(BA$5=$F57+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H57=\"Technology / regulatory\",IF(BB$5=$F57-2,$AV$1,IF(BB$5=$F57-1,$AW$1,IF(BB$5=$F57,$AX$1,IF(BB$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(BC$5=$F57-2,$AV$1,IF(BC$5=$F57-1,$AW$1,IF(BC$5=$F57,$AX$1,IF(BC$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(BD$5=$F57-2,$AV$1,IF(BD$5=$F57-1,$AW$1,IF(BD$5=$F57,$AX$1,IF(BD$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(BE$5=$F57-2,$AV$1,IF(BE$5=$F57-1,$AW$1,IF(BE$5=$F57,$AX$1,IF(BE$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(BF$5=$F57-2,$AV$1,IF(BF$5=$F57-1,$AW$1,IF(BF$5=$F57,$AX$1,IF(BF$5=$F57+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H57=\"Technology / regulatory\",IF(BG$5=$F57-2,$AV$1,IF(BG$5=$F57-1,$AW$1,IF(BG$5=$F57,$AX$1,IF(BG$5=$F57+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B58,'Avionics ID'!E:E,0),1)","v":736},"DDRMI display",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A58,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I58&\"$12:\"&I58&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A58,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))))/$I$4)-Q58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(P58/$G58))=0,1,INT(P58/$G58))))/$I$4)-Q58-IF($A$4,$C58,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))))/$I$4)-T58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(S58/$G58))=0,1,INT(S58/$G58))))/$I$4)-T58-IF($A$4,$C58,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))))/$I$4)-W58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(V58/$G58))=0,1,INT(V58/$G58))))/$I$4)-W58-IF($A$4,$C58,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))))/$I$4)-Z58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(Y58/$G58))=0,1,INT(Y58/$G58))))/$I$4)-Z58-IF($A$4,$C58,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))))/$I$4)-AC58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AB58/$G58))=0,1,INT(AB58/$G58))))/$I$4)-AC58-IF($A$4,$C58,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G58/2)*$D58)),\nIF(OR(AND($G58>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))))/$I$4)-AF58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AE58/$G58))=0,1,INT(AE58/$G58))))/$I$4)-AF58-IF($A$4,$C58,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))))/$I$4)-AI58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AH58/$G58))=0,1,INT(AH58/$G58))))/$I$4)-AI58-IF($A$4,$C58,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D58,\nIF(OR(AND($G58>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D58*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))))/$I$4),\nIF(OR(AND($G58>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D58*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G58=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))))/$I$4)-AL58-IF($A$4,$C58,0),\nIF(OR(AND($G58>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G58<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G58*IF($G58*(INT(AK58/$G58))=0,1,INT(AK58/$G58))))/$I$4)-AL58-IF($A$4,$C58,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H58=\"Technology / regulatory\",IF(AV$5=$F58-2,$AV$1,IF(AV$5=$F58-1,$AW$1,IF(AV$5=$F58,$AX$1,IF(AV$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(AW$5=$F58-2,$AV$1,IF(AW$5=$F58-1,$AW$1,IF(AW$5=$F58,$AX$1,IF(AW$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(AX$5=$F58-2,$AV$1,IF(AX$5=$F58-1,$AW$1,IF(AX$5=$F58,$AX$1,IF(AX$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(AY$5=$F58-2,$AV$1,IF(AY$5=$F58-1,$AW$1,IF(AY$5=$F58,$AX$1,IF(AY$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(AZ$5=$F58-2,$AV$1,IF(AZ$5=$F58-1,$AW$1,IF(AZ$5=$F58,$AX$1,IF(AZ$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BA$5=$F58-2,$AV$1,IF(BA$5=$F58-1,$AW$1,IF(BA$5=$F58,$AX$1,IF(BA$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BB$5=$F58-2,$AV$1,IF(BB$5=$F58-1,$AW$1,IF(BB$5=$F58,$AX$1,IF(BB$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BC$5=$F58-2,$AV$1,IF(BC$5=$F58-1,$AW$1,IF(BC$5=$F58,$AX$1,IF(BC$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BD$5=$F58-2,$AV$1,IF(BD$5=$F58-1,$AW$1,IF(BD$5=$F58,$AX$1,IF(BD$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BE$5=$F58-2,$AV$1,IF(BE$5=$F58-1,$AW$1,IF(BE$5=$F58,$AX$1,IF(BE$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BF$5=$F58-2,$AV$1,IF(BF$5=$F58-1,$AW$1,IF(BF$5=$F58,$AX$1,IF(BF$5=$F58+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H58=\"Technology / regulatory\",IF(BG$5=$F58-2,$AV$1,IF(BG$5=$F58-1,$AW$1,IF(BG$5=$F58,$AX$1,IF(BG$5=$F58+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B59,'Avionics ID'!E:E,0),1)","v":846},"Defensive Aids Computer",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A59,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I59&\"$12:\"&I59&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A59,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))))/$I$4)-Q59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(P59/$G59))=0,1,INT(P59/$G59))))/$I$4)-Q59-IF($A$4,$C59,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))))/$I$4)-T59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(S59/$G59))=0,1,INT(S59/$G59))))/$I$4)-T59-IF($A$4,$C59,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))))/$I$4)-W59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(V59/$G59))=0,1,INT(V59/$G59))))/$I$4)-W59-IF($A$4,$C59,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))))/$I$4)-Z59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(Y59/$G59))=0,1,INT(Y59/$G59))))/$I$4)-Z59-IF($A$4,$C59,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))))/$I$4)-AC59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AB59/$G59))=0,1,INT(AB59/$G59))))/$I$4)-AC59-IF($A$4,$C59,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G59/2)*$D59)),\nIF(OR(AND($G59>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))))/$I$4)-AF59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AE59/$G59))=0,1,INT(AE59/$G59))))/$I$4)-AF59-IF($A$4,$C59,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))))/$I$4)-AI59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AH59/$G59))=0,1,INT(AH59/$G59))))/$I$4)-AI59-IF($A$4,$C59,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D59,\nIF(OR(AND($G59>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D59*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))))/$I$4),\nIF(OR(AND($G59>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D59*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G59=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))))/$I$4)-AL59-IF($A$4,$C59,0),\nIF(OR(AND($G59>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G59<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G59*IF($G59*(INT(AK59/$G59))=0,1,INT(AK59/$G59))))/$I$4)-AL59-IF($A$4,$C59,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H59=\"Technology / regulatory\",IF(AV$5=$F59-2,$AV$1,IF(AV$5=$F59-1,$AW$1,IF(AV$5=$F59,$AX$1,IF(AV$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(AW$5=$F59-2,$AV$1,IF(AW$5=$F59-1,$AW$1,IF(AW$5=$F59,$AX$1,IF(AW$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(AX$5=$F59-2,$AV$1,IF(AX$5=$F59-1,$AW$1,IF(AX$5=$F59,$AX$1,IF(AX$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(AY$5=$F59-2,$AV$1,IF(AY$5=$F59-1,$AW$1,IF(AY$5=$F59,$AX$1,IF(AY$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(AZ$5=$F59-2,$AV$1,IF(AZ$5=$F59-1,$AW$1,IF(AZ$5=$F59,$AX$1,IF(AZ$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BA$5=$F59-2,$AV$1,IF(BA$5=$F59-1,$AW$1,IF(BA$5=$F59,$AX$1,IF(BA$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BB$5=$F59-2,$AV$1,IF(BB$5=$F59-1,$AW$1,IF(BB$5=$F59,$AX$1,IF(BB$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BC$5=$F59-2,$AV$1,IF(BC$5=$F59-1,$AW$1,IF(BC$5=$F59,$AX$1,IF(BC$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BD$5=$F59-2,$AV$1,IF(BD$5=$F59-1,$AW$1,IF(BD$5=$F59,$AX$1,IF(BD$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BE$5=$F59-2,$AV$1,IF(BE$5=$F59-1,$AW$1,IF(BE$5=$F59,$AX$1,IF(BE$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BF$5=$F59-2,$AV$1,IF(BF$5=$F59-1,$AW$1,IF(BF$5=$F59,$AX$1,IF(BF$5=$F59+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H59=\"Technology / regulatory\",IF(BG$5=$F59-2,$AV$1,IF(BG$5=$F59-1,$AW$1,IF(BG$5=$F59,$AX$1,IF(BG$5=$F59+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B60,'Avionics ID'!E:E,0),1)","v":866},"Defensive counter measures",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A60,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I60&\"$12:\"&I60&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP, UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A60,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))))/$I$4)-Q60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(P60/$G60))=0,1,INT(P60/$G60))))/$I$4)-Q60-IF($A$4,$C60,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))))/$I$4)-T60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(S60/$G60))=0,1,INT(S60/$G60))))/$I$4)-T60-IF($A$4,$C60,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))))/$I$4)-W60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(V60/$G60))=0,1,INT(V60/$G60))))/$I$4)-W60-IF($A$4,$C60,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))))/$I$4)-Z60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(Y60/$G60))=0,1,INT(Y60/$G60))))/$I$4)-Z60-IF($A$4,$C60,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))))/$I$4)-AC60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AB60/$G60))=0,1,INT(AB60/$G60))))/$I$4)-AC60-IF($A$4,$C60,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G60/2)*$D60)),\nIF(OR(AND($G60>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))))/$I$4)-AF60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AE60/$G60))=0,1,INT(AE60/$G60))))/$I$4)-AF60-IF($A$4,$C60,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))))/$I$4)-AI60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AH60/$G60))=0,1,INT(AH60/$G60))))/$I$4)-AI60-IF($A$4,$C60,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D60,\nIF(OR(AND($G60>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D60*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))))/$I$4),\nIF(OR(AND($G60>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D60*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G60=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))))/$I$4)-AL60-IF($A$4,$C60,0),\nIF(OR(AND($G60>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G60<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G60*IF($G60*(INT(AK60/$G60))=0,1,INT(AK60/$G60))))/$I$4)-AL60-IF($A$4,$C60,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H60=\"Technology / regulatory\",IF(AV$5=$F60-2,$AV$1,IF(AV$5=$F60-1,$AW$1,IF(AV$5=$F60,$AX$1,IF(AV$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(AW$5=$F60-2,$AV$1,IF(AW$5=$F60-1,$AW$1,IF(AW$5=$F60,$AX$1,IF(AW$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(AX$5=$F60-2,$AV$1,IF(AX$5=$F60-1,$AW$1,IF(AX$5=$F60,$AX$1,IF(AX$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(AY$5=$F60-2,$AV$1,IF(AY$5=$F60-1,$AW$1,IF(AY$5=$F60,$AX$1,IF(AY$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(AZ$5=$F60-2,$AV$1,IF(AZ$5=$F60-1,$AW$1,IF(AZ$5=$F60,$AX$1,IF(AZ$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BA$5=$F60-2,$AV$1,IF(BA$5=$F60-1,$AW$1,IF(BA$5=$F60,$AX$1,IF(BA$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BB$5=$F60-2,$AV$1,IF(BB$5=$F60-1,$AW$1,IF(BB$5=$F60,$AX$1,IF(BB$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BC$5=$F60-2,$AV$1,IF(BC$5=$F60-1,$AW$1,IF(BC$5=$F60,$AX$1,IF(BC$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BD$5=$F60-2,$AV$1,IF(BD$5=$F60-1,$AW$1,IF(BD$5=$F60,$AX$1,IF(BD$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BE$5=$F60-2,$AV$1,IF(BE$5=$F60-1,$AW$1,IF(BE$5=$F60,$AX$1,IF(BE$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BF$5=$F60-2,$AV$1,IF(BF$5=$F60-1,$AW$1,IF(BF$5=$F60,$AX$1,IF(BF$5=$F60+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H60=\"Technology / regulatory\",IF(BG$5=$F60-2,$AV$1,IF(BG$5=$F60-1,$AW$1,IF(BG$5=$F60,$AX$1,IF(BG$5=$F60+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B61,'Avionics ID'!E:E,0),1)","v":874},"Differential GPS antenna",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A61,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I61&\"$12:\"&I61&\"$384\"))))))","v":"UAV"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A61,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))))/$I$4)-Q61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(P61/$G61))=0,1,INT(P61/$G61))))/$I$4)-Q61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))))/$I$4)-T61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(S61/$G61))=0,1,INT(S61/$G61))))/$I$4)-T61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))))/$I$4)-W61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(V61/$G61))=0,1,INT(V61/$G61))))/$I$4)-W61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))))/$I$4)-Z61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(Y61/$G61))=0,1,INT(Y61/$G61))))/$I$4)-Z61-IF($A$4,$C61,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))))/$I$4)-AC61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AB61/$G61))=0,1,INT(AB61/$G61))))/$I$4)-AC61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G61/2)*$D61)),\nIF(OR(AND($G61>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))))/$I$4)-AF61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AE61/$G61))=0,1,INT(AE61/$G61))))/$I$4)-AF61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))))/$I$4)-AI61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AH61/$G61))=0,1,INT(AH61/$G61))))/$I$4)-AI61-IF($A$4,$C61,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D61,\nIF(OR(AND($G61>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D61*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))))/$I$4),\nIF(OR(AND($G61>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D61*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G61=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))))/$I$4)-AL61-IF($A$4,$C61,0),\nIF(OR(AND($G61>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G61<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G61*IF($G61*(INT(AK61/$G61))=0,1,INT(AK61/$G61))))/$I$4)-AL61-IF($A$4,$C61,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H61=\"Technology / regulatory\",IF(AV$5=$F61-2,$AV$1,IF(AV$5=$F61-1,$AW$1,IF(AV$5=$F61,$AX$1,IF(AV$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(AW$5=$F61-2,$AV$1,IF(AW$5=$F61-1,$AW$1,IF(AW$5=$F61,$AX$1,IF(AW$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(AX$5=$F61-2,$AV$1,IF(AX$5=$F61-1,$AW$1,IF(AX$5=$F61,$AX$1,IF(AX$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(AY$5=$F61-2,$AV$1,IF(AY$5=$F61-1,$AW$1,IF(AY$5=$F61,$AX$1,IF(AY$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(AZ$5=$F61-2,$AV$1,IF(AZ$5=$F61-1,$AW$1,IF(AZ$5=$F61,$AX$1,IF(AZ$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BA$5=$F61-2,$AV$1,IF(BA$5=$F61-1,$AW$1,IF(BA$5=$F61,$AX$1,IF(BA$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BB$5=$F61-2,$AV$1,IF(BB$5=$F61-1,$AW$1,IF(BB$5=$F61,$AX$1,IF(BB$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BC$5=$F61-2,$AV$1,IF(BC$5=$F61-1,$AW$1,IF(BC$5=$F61,$AX$1,IF(BC$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BD$5=$F61-2,$AV$1,IF(BD$5=$F61-1,$AW$1,IF(BD$5=$F61,$AX$1,IF(BD$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BE$5=$F61-2,$AV$1,IF(BE$5=$F61-1,$AW$1,IF(BE$5=$F61,$AX$1,IF(BE$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BF$5=$F61-2,$AV$1,IF(BF$5=$F61-1,$AW$1,IF(BF$5=$F61,$AX$1,IF(BF$5=$F61+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H61=\"Technology / regulatory\",IF(BG$5=$F61-2,$AV$1,IF(BG$5=$F61-1,$AW$1,IF(BG$5=$F61,$AX$1,IF(BG$5=$F61+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B62,'Avionics ID'!E:E,0),1)","v":821},"Digital Data link/transfer",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A62,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I62&\"$12:\"&I62&\"$384\"))))))","v":"Mil Fighter, TP Trainer"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A62,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))))/$I$4)-Q62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(P62/$G62))=0,1,INT(P62/$G62))))/$I$4)-Q62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))))/$I$4)-T62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(S62/$G62))=0,1,INT(S62/$G62))))/$I$4)-T62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))))/$I$4)-W62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(V62/$G62))=0,1,INT(V62/$G62))))/$I$4)-W62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))))/$I$4)-Z62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(Y62/$G62))=0,1,INT(Y62/$G62))))/$I$4)-Z62-IF($A$4,$C62,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))))/$I$4)-AC62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AB62/$G62))=0,1,INT(AB62/$G62))))/$I$4)-AC62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G62/2)*$D62)),\nIF(OR(AND($G62>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))))/$I$4)-AF62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AE62/$G62))=0,1,INT(AE62/$G62))))/$I$4)-AF62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))))/$I$4)-AI62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AH62/$G62))=0,1,INT(AH62/$G62))))/$I$4)-AI62-IF($A$4,$C62,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D62,\nIF(OR(AND($G62>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D62*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))))/$I$4),\nIF(OR(AND($G62>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D62*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G62=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))))/$I$4)-AL62-IF($A$4,$C62,0),\nIF(OR(AND($G62>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G62<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G62*IF($G62*(INT(AK62/$G62))=0,1,INT(AK62/$G62))))/$I$4)-AL62-IF($A$4,$C62,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H62=\"Technology / regulatory\",IF(AV$5=$F62-2,$AV$1,IF(AV$5=$F62-1,$AW$1,IF(AV$5=$F62,$AX$1,IF(AV$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(AW$5=$F62-2,$AV$1,IF(AW$5=$F62-1,$AW$1,IF(AW$5=$F62,$AX$1,IF(AW$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(AX$5=$F62-2,$AV$1,IF(AX$5=$F62-1,$AW$1,IF(AX$5=$F62,$AX$1,IF(AX$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(AY$5=$F62-2,$AV$1,IF(AY$5=$F62-1,$AW$1,IF(AY$5=$F62,$AX$1,IF(AY$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(AZ$5=$F62-2,$AV$1,IF(AZ$5=$F62-1,$AW$1,IF(AZ$5=$F62,$AX$1,IF(AZ$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BA$5=$F62-2,$AV$1,IF(BA$5=$F62-1,$AW$1,IF(BA$5=$F62,$AX$1,IF(BA$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BB$5=$F62-2,$AV$1,IF(BB$5=$F62-1,$AW$1,IF(BB$5=$F62,$AX$1,IF(BB$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BC$5=$F62-2,$AV$1,IF(BC$5=$F62-1,$AW$1,IF(BC$5=$F62,$AX$1,IF(BC$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BD$5=$F62-2,$AV$1,IF(BD$5=$F62-1,$AW$1,IF(BD$5=$F62,$AX$1,IF(BD$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BE$5=$F62-2,$AV$1,IF(BE$5=$F62-1,$AW$1,IF(BE$5=$F62,$AX$1,IF(BE$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BF$5=$F62-2,$AV$1,IF(BF$5=$F62-1,$AW$1,IF(BF$5=$F62,$AX$1,IF(BF$5=$F62+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H62=\"Technology / regulatory\",IF(BG$5=$F62-2,$AV$1,IF(BG$5=$F62-1,$AW$1,IF(BG$5=$F62,$AX$1,IF(BG$5=$F62+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B63,'Avionics ID'!E:E,0),1)","v":871},"Digital recorder",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A63,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I63&\"$12:\"&I63&\"$384\"))))))","v":"UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A63,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))))/$I$4)-Q63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(P63/$G63))=0,1,INT(P63/$G63))))/$I$4)-Q63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))))/$I$4)-T63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(S63/$G63))=0,1,INT(S63/$G63))))/$I$4)-T63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))))/$I$4)-W63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(V63/$G63))=0,1,INT(V63/$G63))))/$I$4)-W63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))))/$I$4)-Z63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(Y63/$G63))=0,1,INT(Y63/$G63))))/$I$4)-Z63-IF($A$4,$C63,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))))/$I$4)-AC63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AB63/$G63))=0,1,INT(AB63/$G63))))/$I$4)-AC63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G63/2)*$D63)),\nIF(OR(AND($G63>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))))/$I$4)-AF63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AE63/$G63))=0,1,INT(AE63/$G63))))/$I$4)-AF63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))))/$I$4)-AI63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AH63/$G63))=0,1,INT(AH63/$G63))))/$I$4)-AI63-IF($A$4,$C63,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D63,\nIF(OR(AND($G63>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D63*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))))/$I$4),\nIF(OR(AND($G63>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D63*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G63=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))))/$I$4)-AL63-IF($A$4,$C63,0),\nIF(OR(AND($G63>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G63<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G63*IF($G63*(INT(AK63/$G63))=0,1,INT(AK63/$G63))))/$I$4)-AL63-IF($A$4,$C63,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H63=\"Technology / regulatory\",IF(AV$5=$F63-2,$AV$1,IF(AV$5=$F63-1,$AW$1,IF(AV$5=$F63,$AX$1,IF(AV$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(AW$5=$F63-2,$AV$1,IF(AW$5=$F63-1,$AW$1,IF(AW$5=$F63,$AX$1,IF(AW$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(AX$5=$F63-2,$AV$1,IF(AX$5=$F63-1,$AW$1,IF(AX$5=$F63,$AX$1,IF(AX$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(AY$5=$F63-2,$AV$1,IF(AY$5=$F63-1,$AW$1,IF(AY$5=$F63,$AX$1,IF(AY$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(AZ$5=$F63-2,$AV$1,IF(AZ$5=$F63-1,$AW$1,IF(AZ$5=$F63,$AX$1,IF(AZ$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BA$5=$F63-2,$AV$1,IF(BA$5=$F63-1,$AW$1,IF(BA$5=$F63,$AX$1,IF(BA$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BB$5=$F63-2,$AV$1,IF(BB$5=$F63-1,$AW$1,IF(BB$5=$F63,$AX$1,IF(BB$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BC$5=$F63-2,$AV$1,IF(BC$5=$F63-1,$AW$1,IF(BC$5=$F63,$AX$1,IF(BC$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BD$5=$F63-2,$AV$1,IF(BD$5=$F63-1,$AW$1,IF(BD$5=$F63,$AX$1,IF(BD$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BE$5=$F63-2,$AV$1,IF(BE$5=$F63-1,$AW$1,IF(BE$5=$F63,$AX$1,IF(BE$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BF$5=$F63-2,$AV$1,IF(BF$5=$F63-1,$AW$1,IF(BF$5=$F63,$AX$1,IF(BF$5=$F63+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H63=\"Technology / regulatory\",IF(BG$5=$F63-2,$AV$1,IF(BG$5=$F63-1,$AW$1,IF(BG$5=$F63,$AX$1,IF(BG$5=$F63+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B64,'Avionics ID'!E:E,0),1)","v":809},"Digital Voice & Data Recorder",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A64,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I64&\"$12:\"&I64&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A64,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D64,\nIF(OR(AND($G64>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D64*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))))/$I$4),\nIF(OR(AND($G64>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D64*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G64/2)*$D64)),\nIF(OR(AND($G64>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))))/$I$4)-AC64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AB64/$G64))=0,1,INT(AB64/$G64))))/$I$4)-AC64-IF($A$4,$C64,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D64,\nIF(OR(AND($G64>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D64*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))))/$I$4),\nIF(OR(AND($G64>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D64*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G64/2)*$D64)),\nIF(OR(AND($G64>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))))/$I$4)-AF64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AE64/$G64))=0,1,INT(AE64/$G64))))/$I$4)-AF64-IF($A$4,$C64,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D64,\nIF(OR(AND($G64>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D64*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))))/$I$4),\nIF(OR(AND($G64>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D64*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))))/$I$4)-AI64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AH64/$G64))=0,1,INT(AH64/$G64))))/$I$4)-AI64-IF($A$4,$C64,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D64,\nIF(OR(AND($G64>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D64*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))))/$I$4),\nIF(OR(AND($G64>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D64*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G64=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))))/$I$4)-AL64-IF($A$4,$C64,0),\nIF(OR(AND($G64>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G64<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G64*IF($G64*(INT(AK64/$G64))=0,1,INT(AK64/$G64))))/$I$4)-AL64-IF($A$4,$C64,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H64=\"Technology / regulatory\",IF(AV$5=$F64-2,$AV$1,IF(AV$5=$F64-1,$AW$1,IF(AV$5=$F64,$AX$1,IF(AV$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(AW$5=$F64-2,$AV$1,IF(AW$5=$F64-1,$AW$1,IF(AW$5=$F64,$AX$1,IF(AW$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(AX$5=$F64-2,$AV$1,IF(AX$5=$F64-1,$AW$1,IF(AX$5=$F64,$AX$1,IF(AX$5=$F64+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H64=\"Technology / regulatory\",IF(AY$5=$F64-2,$AV$1,IF(AY$5=$F64-1,$AW$1,IF(AY$5=$F64,$AX$1,IF(AY$5=$F64+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H64=\"Technology / regulatory\",IF(AZ$5=$F64-2,$AV$1,IF(AZ$5=$F64-1,$AW$1,IF(AZ$5=$F64,$AX$1,IF(AZ$5=$F64+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H64=\"Technology / regulatory\",IF(BA$5=$F64-2,$AV$1,IF(BA$5=$F64-1,$AW$1,IF(BA$5=$F64,$AX$1,IF(BA$5=$F64+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H64=\"Technology / regulatory\",IF(BB$5=$F64-2,$AV$1,IF(BB$5=$F64-1,$AW$1,IF(BB$5=$F64,$AX$1,IF(BB$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(BC$5=$F64-2,$AV$1,IF(BC$5=$F64-1,$AW$1,IF(BC$5=$F64,$AX$1,IF(BC$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(BD$5=$F64-2,$AV$1,IF(BD$5=$F64-1,$AW$1,IF(BD$5=$F64,$AX$1,IF(BD$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(BE$5=$F64-2,$AV$1,IF(BE$5=$F64-1,$AW$1,IF(BE$5=$F64,$AX$1,IF(BE$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(BF$5=$F64-2,$AV$1,IF(BF$5=$F64-1,$AW$1,IF(BF$5=$F64,$AX$1,IF(BF$5=$F64+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H64=\"Technology / regulatory\",IF(BG$5=$F64-2,$AV$1,IF(BG$5=$F64-1,$AW$1,IF(BG$5=$F64,$AX$1,IF(BG$5=$F64+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B65,'Avionics ID'!E:E,0),1)","v":845},"Directed InfraRed Counter Measures",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A65,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ID"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I65&\"$12:\"&I65&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A65,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))))/$I$4)-Q65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(P65/$G65))=0,1,INT(P65/$G65))))/$I$4)-Q65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))))/$I$4)-T65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(S65/$G65))=0,1,INT(S65/$G65))))/$I$4)-T65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))))/$I$4)-W65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(V65/$G65))=0,1,INT(V65/$G65))))/$I$4)-W65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))))/$I$4)-Z65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(Y65/$G65))=0,1,INT(Y65/$G65))))/$I$4)-Z65-IF($A$4,$C65,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))))/$I$4)-AC65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AB65/$G65))=0,1,INT(AB65/$G65))))/$I$4)-AC65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G65/2)*$D65)),\nIF(OR(AND($G65>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))))/$I$4)-AF65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AE65/$G65))=0,1,INT(AE65/$G65))))/$I$4)-AF65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))))/$I$4)-AI65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AH65/$G65))=0,1,INT(AH65/$G65))))/$I$4)-AI65-IF($A$4,$C65,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D65,\nIF(OR(AND($G65>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D65*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))))/$I$4),\nIF(OR(AND($G65>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D65*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G65=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))))/$I$4)-AL65-IF($A$4,$C65,0),\nIF(OR(AND($G65>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G65<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G65*IF($G65*(INT(AK65/$G65))=0,1,INT(AK65/$G65))))/$I$4)-AL65-IF($A$4,$C65,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H65=\"Technology / regulatory\",IF(AV$5=$F65-2,$AV$1,IF(AV$5=$F65-1,$AW$1,IF(AV$5=$F65,$AX$1,IF(AV$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(AW$5=$F65-2,$AV$1,IF(AW$5=$F65-1,$AW$1,IF(AW$5=$F65,$AX$1,IF(AW$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(AX$5=$F65-2,$AV$1,IF(AX$5=$F65-1,$AW$1,IF(AX$5=$F65,$AX$1,IF(AX$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(AY$5=$F65-2,$AV$1,IF(AY$5=$F65-1,$AW$1,IF(AY$5=$F65,$AX$1,IF(AY$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(AZ$5=$F65-2,$AV$1,IF(AZ$5=$F65-1,$AW$1,IF(AZ$5=$F65,$AX$1,IF(AZ$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BA$5=$F65-2,$AV$1,IF(BA$5=$F65-1,$AW$1,IF(BA$5=$F65,$AX$1,IF(BA$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BB$5=$F65-2,$AV$1,IF(BB$5=$F65-1,$AW$1,IF(BB$5=$F65,$AX$1,IF(BB$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BC$5=$F65-2,$AV$1,IF(BC$5=$F65-1,$AW$1,IF(BC$5=$F65,$AX$1,IF(BC$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BD$5=$F65-2,$AV$1,IF(BD$5=$F65-1,$AW$1,IF(BD$5=$F65,$AX$1,IF(BD$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BE$5=$F65-2,$AV$1,IF(BE$5=$F65-1,$AW$1,IF(BE$5=$F65,$AX$1,IF(BE$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BF$5=$F65-2,$AV$1,IF(BF$5=$F65-1,$AW$1,IF(BF$5=$F65,$AX$1,IF(BF$5=$F65+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H65=\"Technology / regulatory\",IF(BG$5=$F65-2,$AV$1,IF(BG$5=$F65-1,$AW$1,IF(BG$5=$F65,$AX$1,IF(BG$5=$F65+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B66,'Avionics ID'!E:E,0),1)","v":802},"Display Controllers",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A66,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I66&\"$12:\"&I66&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A66,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D66,\nIF(OR(AND($G66>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D66*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))))/$I$4),\nIF(OR(AND($G66>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D66*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G66/2)*$D66)),\nIF(OR(AND($G66>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))))/$I$4)-AC66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AB66/$G66))=0,1,INT(AB66/$G66))))/$I$4)-AC66-IF($A$4,$C66,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D66,\nIF(OR(AND($G66>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D66*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))))/$I$4),\nIF(OR(AND($G66>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D66*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G66/2)*$D66)),\nIF(OR(AND($G66>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))))/$I$4)-AF66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AE66/$G66))=0,1,INT(AE66/$G66))))/$I$4)-AF66-IF($A$4,$C66,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D66,\nIF(OR(AND($G66>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D66*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))))/$I$4),\nIF(OR(AND($G66>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D66*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))))/$I$4)-AI66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AH66/$G66))=0,1,INT(AH66/$G66))))/$I$4)-AI66-IF($A$4,$C66,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D66,\nIF(OR(AND($G66>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D66*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))))/$I$4),\nIF(OR(AND($G66>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D66*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G66=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))))/$I$4)-AL66-IF($A$4,$C66,0),\nIF(OR(AND($G66>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G66<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G66*IF($G66*(INT(AK66/$G66))=0,1,INT(AK66/$G66))))/$I$4)-AL66-IF($A$4,$C66,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H66=\"Technology / regulatory\",IF(AV$5=$F66-2,$AV$1,IF(AV$5=$F66-1,$AW$1,IF(AV$5=$F66,$AX$1,IF(AV$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(AW$5=$F66-2,$AV$1,IF(AW$5=$F66-1,$AW$1,IF(AW$5=$F66,$AX$1,IF(AW$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(AX$5=$F66-2,$AV$1,IF(AX$5=$F66-1,$AW$1,IF(AX$5=$F66,$AX$1,IF(AX$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(AY$5=$F66-2,$AV$1,IF(AY$5=$F66-1,$AW$1,IF(AY$5=$F66,$AX$1,IF(AY$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(AZ$5=$F66-2,$AV$1,IF(AZ$5=$F66-1,$AW$1,IF(AZ$5=$F66,$AX$1,IF(AZ$5=$F66+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H66=\"Technology / regulatory\",IF(BA$5=$F66-2,$AV$1,IF(BA$5=$F66-1,$AW$1,IF(BA$5=$F66,$AX$1,IF(BA$5=$F66+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H66=\"Technology / regulatory\",IF(BB$5=$F66-2,$AV$1,IF(BB$5=$F66-1,$AW$1,IF(BB$5=$F66,$AX$1,IF(BB$5=$F66+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H66=\"Technology / regulatory\",IF(BC$5=$F66-2,$AV$1,IF(BC$5=$F66-1,$AW$1,IF(BC$5=$F66,$AX$1,IF(BC$5=$F66+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H66=\"Technology / regulatory\",IF(BD$5=$F66-2,$AV$1,IF(BD$5=$F66-1,$AW$1,IF(BD$5=$F66,$AX$1,IF(BD$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(BE$5=$F66-2,$AV$1,IF(BE$5=$F66-1,$AW$1,IF(BE$5=$F66,$AX$1,IF(BE$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(BF$5=$F66-2,$AV$1,IF(BF$5=$F66-1,$AW$1,IF(BF$5=$F66,$AX$1,IF(BF$5=$F66+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H66=\"Technology / regulatory\",IF(BG$5=$F66-2,$AV$1,IF(BG$5=$F66-1,$AW$1,IF(BG$5=$F66,$AX$1,IF(BG$5=$F66+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B67,'Avionics ID'!E:E,0),1)","v":733},"Display Management Computer (DMC/EFIS)",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A67,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I67&\"$12:\"&I67&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, Helo, MC-21, MD-11, Mil Transport, Military Jet, NSA, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A67,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D67,\nIF(OR(AND($G67>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D67*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))))/$I$4),\nIF(OR(AND($G67>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D67*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G67/2)*$D67)),\nIF(OR(AND($G67>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))))/$I$4)-AC67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AB67/$G67))=0,1,INT(AB67/$G67))))/$I$4)-AC67-IF($A$4,$C67,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D67,\nIF(OR(AND($G67>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D67*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))))/$I$4),\nIF(OR(AND($G67>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D67*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G67/2)*$D67)),\nIF(OR(AND($G67>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))))/$I$4)-AF67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AE67/$G67))=0,1,INT(AE67/$G67))))/$I$4)-AF67-IF($A$4,$C67,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D67,\nIF(OR(AND($G67>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D67*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))))/$I$4),\nIF(OR(AND($G67>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D67*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))))/$I$4)-AI67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AH67/$G67))=0,1,INT(AH67/$G67))))/$I$4)-AI67-IF($A$4,$C67,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D67,\nIF(OR(AND($G67>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D67*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))))/$I$4),\nIF(OR(AND($G67>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D67*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G67=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))))/$I$4)-AL67-IF($A$4,$C67,0),\nIF(OR(AND($G67>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G67<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G67*IF($G67*(INT(AK67/$G67))=0,1,INT(AK67/$G67))))/$I$4)-AL67-IF($A$4,$C67,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H67=\"Technology / regulatory\",IF(AV$5=$F67-2,$AV$1,IF(AV$5=$F67-1,$AW$1,IF(AV$5=$F67,$AX$1,IF(AV$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(AW$5=$F67-2,$AV$1,IF(AW$5=$F67-1,$AW$1,IF(AW$5=$F67,$AX$1,IF(AW$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(AX$5=$F67-2,$AV$1,IF(AX$5=$F67-1,$AW$1,IF(AX$5=$F67,$AX$1,IF(AX$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(AY$5=$F67-2,$AV$1,IF(AY$5=$F67-1,$AW$1,IF(AY$5=$F67,$AX$1,IF(AY$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(AZ$5=$F67-2,$AV$1,IF(AZ$5=$F67-1,$AW$1,IF(AZ$5=$F67,$AX$1,IF(AZ$5=$F67+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H67=\"Technology / regulatory\",IF(BA$5=$F67-2,$AV$1,IF(BA$5=$F67-1,$AW$1,IF(BA$5=$F67,$AX$1,IF(BA$5=$F67+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H67=\"Technology / regulatory\",IF(BB$5=$F67-2,$AV$1,IF(BB$5=$F67-1,$AW$1,IF(BB$5=$F67,$AX$1,IF(BB$5=$F67+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H67=\"Technology / regulatory\",IF(BC$5=$F67-2,$AV$1,IF(BC$5=$F67-1,$AW$1,IF(BC$5=$F67,$AX$1,IF(BC$5=$F67+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H67=\"Technology / regulatory\",IF(BD$5=$F67-2,$AV$1,IF(BD$5=$F67-1,$AW$1,IF(BD$5=$F67,$AX$1,IF(BD$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(BE$5=$F67-2,$AV$1,IF(BE$5=$F67-1,$AW$1,IF(BE$5=$F67,$AX$1,IF(BE$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(BF$5=$F67-2,$AV$1,IF(BF$5=$F67-1,$AW$1,IF(BF$5=$F67,$AX$1,IF(BF$5=$F67+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H67=\"Technology / regulatory\",IF(BG$5=$F67-2,$AV$1,IF(BG$5=$F67-1,$AW$1,IF(BG$5=$F67,$AX$1,IF(BG$5=$F67+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B68,'Avionics ID'!E:E,0),1)","v":812},"Display processor",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A68,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I68&\"$12:\"&I68&\"$384\"))))))","v":"Mil Fighter"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A68,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D68,\nIF(OR(AND($G68>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D68*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))))/$I$4),\nIF(OR(AND($G68>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D68*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G68/2)*$D68)),\nIF(OR(AND($G68>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))))/$I$4)-AC68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AB68/$G68))=0,1,INT(AB68/$G68))))/$I$4)-AC68-IF($A$4,$C68,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D68,\nIF(OR(AND($G68>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D68*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))))/$I$4),\nIF(OR(AND($G68>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D68*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G68/2)*$D68)),\nIF(OR(AND($G68>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))))/$I$4)-AF68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AE68/$G68))=0,1,INT(AE68/$G68))))/$I$4)-AF68-IF($A$4,$C68,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D68,\nIF(OR(AND($G68>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D68*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))))/$I$4),\nIF(OR(AND($G68>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D68*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))))/$I$4)-AI68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AH68/$G68))=0,1,INT(AH68/$G68))))/$I$4)-AI68-IF($A$4,$C68,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D68,\nIF(OR(AND($G68>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D68*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))))/$I$4),\nIF(OR(AND($G68>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D68*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G68=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))))/$I$4)-AL68-IF($A$4,$C68,0),\nIF(OR(AND($G68>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G68<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G68*IF($G68*(INT(AK68/$G68))=0,1,INT(AK68/$G68))))/$I$4)-AL68-IF($A$4,$C68,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H68=\"Technology / regulatory\",IF(AV$5=$F68-2,$AV$1,IF(AV$5=$F68-1,$AW$1,IF(AV$5=$F68,$AX$1,IF(AV$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(AW$5=$F68-2,$AV$1,IF(AW$5=$F68-1,$AW$1,IF(AW$5=$F68,$AX$1,IF(AW$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(AX$5=$F68-2,$AV$1,IF(AX$5=$F68-1,$AW$1,IF(AX$5=$F68,$AX$1,IF(AX$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(AY$5=$F68-2,$AV$1,IF(AY$5=$F68-1,$AW$1,IF(AY$5=$F68,$AX$1,IF(AY$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(AZ$5=$F68-2,$AV$1,IF(AZ$5=$F68-1,$AW$1,IF(AZ$5=$F68,$AX$1,IF(AZ$5=$F68+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H68=\"Technology / regulatory\",IF(BA$5=$F68-2,$AV$1,IF(BA$5=$F68-1,$AW$1,IF(BA$5=$F68,$AX$1,IF(BA$5=$F68+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H68=\"Technology / regulatory\",IF(BB$5=$F68-2,$AV$1,IF(BB$5=$F68-1,$AW$1,IF(BB$5=$F68,$AX$1,IF(BB$5=$F68+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H68=\"Technology / regulatory\",IF(BC$5=$F68-2,$AV$1,IF(BC$5=$F68-1,$AW$1,IF(BC$5=$F68,$AX$1,IF(BC$5=$F68+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H68=\"Technology / regulatory\",IF(BD$5=$F68-2,$AV$1,IF(BD$5=$F68-1,$AW$1,IF(BD$5=$F68,$AX$1,IF(BD$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(BE$5=$F68-2,$AV$1,IF(BE$5=$F68-1,$AW$1,IF(BE$5=$F68,$AX$1,IF(BE$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(BF$5=$F68-2,$AV$1,IF(BF$5=$F68-1,$AW$1,IF(BF$5=$F68,$AX$1,IF(BF$5=$F68+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H68=\"Technology / regulatory\",IF(BG$5=$F68-2,$AV$1,IF(BG$5=$F68-1,$AW$1,IF(BG$5=$F68,$AX$1,IF(BG$5=$F68+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B69,'Avionics ID'!E:E,0),1)","v":798},"Distributed Aperture System (electro-optical)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A69,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I69&\"$12:\"&I69&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A69,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))))/$I$4)-Q69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(P69/$G69))=0,1,INT(P69/$G69))))/$I$4)-Q69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))))/$I$4)-T69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(S69/$G69))=0,1,INT(S69/$G69))))/$I$4)-T69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))))/$I$4)-W69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(V69/$G69))=0,1,INT(V69/$G69))))/$I$4)-W69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))))/$I$4)-Z69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(Y69/$G69))=0,1,INT(Y69/$G69))))/$I$4)-Z69-IF($A$4,$C69,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))))/$I$4)-AC69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AB69/$G69))=0,1,INT(AB69/$G69))))/$I$4)-AC69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G69/2)*$D69)),\nIF(OR(AND($G69>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))))/$I$4)-AF69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AE69/$G69))=0,1,INT(AE69/$G69))))/$I$4)-AF69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))))/$I$4)-AI69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AH69/$G69))=0,1,INT(AH69/$G69))))/$I$4)-AI69-IF($A$4,$C69,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D69,\nIF(OR(AND($G69>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D69*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))))/$I$4),\nIF(OR(AND($G69>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D69*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G69=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))))/$I$4)-AL69-IF($A$4,$C69,0),\nIF(OR(AND($G69>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G69<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G69*IF($G69*(INT(AK69/$G69))=0,1,INT(AK69/$G69))))/$I$4)-AL69-IF($A$4,$C69,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H69=\"Technology / regulatory\",IF(AV$5=$F69-2,$AV$1,IF(AV$5=$F69-1,$AW$1,IF(AV$5=$F69,$AX$1,IF(AV$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(AW$5=$F69-2,$AV$1,IF(AW$5=$F69-1,$AW$1,IF(AW$5=$F69,$AX$1,IF(AW$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(AX$5=$F69-2,$AV$1,IF(AX$5=$F69-1,$AW$1,IF(AX$5=$F69,$AX$1,IF(AX$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(AY$5=$F69-2,$AV$1,IF(AY$5=$F69-1,$AW$1,IF(AY$5=$F69,$AX$1,IF(AY$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(AZ$5=$F69-2,$AV$1,IF(AZ$5=$F69-1,$AW$1,IF(AZ$5=$F69,$AX$1,IF(AZ$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BA$5=$F69-2,$AV$1,IF(BA$5=$F69-1,$AW$1,IF(BA$5=$F69,$AX$1,IF(BA$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BB$5=$F69-2,$AV$1,IF(BB$5=$F69-1,$AW$1,IF(BB$5=$F69,$AX$1,IF(BB$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BC$5=$F69-2,$AV$1,IF(BC$5=$F69-1,$AW$1,IF(BC$5=$F69,$AX$1,IF(BC$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BD$5=$F69-2,$AV$1,IF(BD$5=$F69-1,$AW$1,IF(BD$5=$F69,$AX$1,IF(BD$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BE$5=$F69-2,$AV$1,IF(BE$5=$F69-1,$AW$1,IF(BE$5=$F69,$AX$1,IF(BE$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BF$5=$F69-2,$AV$1,IF(BF$5=$F69-1,$AW$1,IF(BF$5=$F69,$AX$1,IF(BF$5=$F69+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H69=\"Technology / regulatory\",IF(BG$5=$F69-2,$AV$1,IF(BG$5=$F69-1,$AW$1,IF(BG$5=$F69,$AX$1,IF(BG$5=$F69+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B70,'Avionics ID'!E:E,0),1)","v":725},"DME receivers",0.04,0.03,null,null,25,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A70,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I70&\"$12:\"&I70&\"$384\"))))))","v":"A220, A320, A321, A350, ATR, B717, B737, B747, B757, B777, B787, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A70,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))))/$I$4)-Q70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(P70/$G70))=0,1,INT(P70/$G70))))/$I$4)-Q70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))))/$I$4)-T70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(S70/$G70))=0,1,INT(S70/$G70))))/$I$4)-T70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))))/$I$4)-W70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(V70/$G70))=0,1,INT(V70/$G70))))/$I$4)-W70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))))/$I$4)-Z70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(Y70/$G70))=0,1,INT(Y70/$G70))))/$I$4)-Z70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))))/$I$4)-AC70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AB70/$G70))=0,1,INT(AB70/$G70))))/$I$4)-AC70-IF($A$4,$C70,0),\n0\n))),0)","v":0.375},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G70/2)*$D70)),\nIF(OR(AND($G70>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))))/$I$4)-AF70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AE70/$G70))=0,1,INT(AE70/$G70))))/$I$4)-AF70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))))/$I$4)-AI70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AH70/$G70))=0,1,INT(AH70/$G70))))/$I$4)-AI70-IF($A$4,$C70,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D70,\nIF(OR(AND($G70>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D70*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))))/$I$4),\nIF(OR(AND($G70>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D70*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G70=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))))/$I$4)-AL70-IF($A$4,$C70,0),\nIF(OR(AND($G70>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G70<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G70*IF($G70*(INT(AK70/$G70))=0,1,INT(AK70/$G70))))/$I$4)-AL70-IF($A$4,$C70,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H70=\"Technology / regulatory\",IF(AV$5=$F70-2,$AV$1,IF(AV$5=$F70-1,$AW$1,IF(AV$5=$F70,$AX$1,IF(AV$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(AW$5=$F70-2,$AV$1,IF(AW$5=$F70-1,$AW$1,IF(AW$5=$F70,$AX$1,IF(AW$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(AX$5=$F70-2,$AV$1,IF(AX$5=$F70-1,$AW$1,IF(AX$5=$F70,$AX$1,IF(AX$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(AY$5=$F70-2,$AV$1,IF(AY$5=$F70-1,$AW$1,IF(AY$5=$F70,$AX$1,IF(AY$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(AZ$5=$F70-2,$AV$1,IF(AZ$5=$F70-1,$AW$1,IF(AZ$5=$F70,$AX$1,IF(AZ$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BA$5=$F70-2,$AV$1,IF(BA$5=$F70-1,$AW$1,IF(BA$5=$F70,$AX$1,IF(BA$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BB$5=$F70-2,$AV$1,IF(BB$5=$F70-1,$AW$1,IF(BB$5=$F70,$AX$1,IF(BB$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BC$5=$F70-2,$AV$1,IF(BC$5=$F70-1,$AW$1,IF(BC$5=$F70,$AX$1,IF(BC$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BD$5=$F70-2,$AV$1,IF(BD$5=$F70-1,$AW$1,IF(BD$5=$F70,$AX$1,IF(BD$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BE$5=$F70-2,$AV$1,IF(BE$5=$F70-1,$AW$1,IF(BE$5=$F70,$AX$1,IF(BE$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BF$5=$F70-2,$AV$1,IF(BF$5=$F70-1,$AW$1,IF(BF$5=$F70,$AX$1,IF(BF$5=$F70+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H70=\"Technology / regulatory\",IF(BG$5=$F70-2,$AV$1,IF(BG$5=$F70-1,$AW$1,IF(BG$5=$F70,$AX$1,IF(BG$5=$F70+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B71,'Avionics ID'!E:E,0),1)","v":863},"Dual axis dual system Auto-pilot",{"$f":"IFERROR(100%/G71,0)","v":3.3333333333333333E-2},0.03,null,null,30,{"$f":"IF(G71=0,\"\",IF(LEN(E71)>0,\"Technology / regulatory\",\"Obsolecence\"))","v":"Obsolecence"},{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A71,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$L"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I71&\"$12:\"&I71&\"$384\"))))))","v":"Helo, TP Trainer, Turbine GA"},null,{"$f":"IF($A$1,D71,IF(C71=0,D71,D71))","v":0.03},{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A71,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.40600000000000003,2.077,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))))/$I$4)-Q71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(P71/$G71))=0,1,INT(P71/$G71))))/$I$4)-Q71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))))/$I$4)-T71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(S71/$G71))=0,1,INT(S71/$G71))))/$I$4)-T71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))))/$I$4)-W71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(V71/$G71))=0,1,INT(V71/$G71))))/$I$4)-W71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))))/$I$4)-Z71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(Y71/$G71))=0,1,INT(Y71/$G71))))/$I$4)-Z71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))))/$I$4)-AC71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AB71/$G71))=0,1,INT(AB71/$G71))))/$I$4)-AC71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G71/2)*$D71)),\nIF(OR(AND($G71>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))))/$I$4)-AF71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AE71/$G71))=0,1,INT(AE71/$G71))))/$I$4)-AF71-IF($A$4,$C71,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))))/$I$4)-AI71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AH71/$G71))=0,1,INT(AH71/$G71))))/$I$4)-AI71-IF($A$4,$C71,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D71,\nIF(OR(AND($G71>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D71*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))))/$I$4),\nIF(OR(AND($G71>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D71*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G71=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))))/$I$4)-AL71-IF($A$4,$C71,0),\nIF(OR(AND($G71>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G71<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G71*IF($G71*(INT(AK71/$G71))=0,1,INT(AK71/$G71))))/$I$4)-AL71-IF($A$4,$C71,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H71=\"Technology / regulatory\",IF(AV$5=$F71-2,$AV$1,IF(AV$5=$F71-1,$AW$1,IF(AV$5=$F71,$AX$1,IF(AV$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(AW$5=$F71-2,$AV$1,IF(AW$5=$F71-1,$AW$1,IF(AW$5=$F71,$AX$1,IF(AW$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(AX$5=$F71-2,$AV$1,IF(AX$5=$F71-1,$AW$1,IF(AX$5=$F71,$AX$1,IF(AX$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(AY$5=$F71-2,$AV$1,IF(AY$5=$F71-1,$AW$1,IF(AY$5=$F71,$AX$1,IF(AY$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(AZ$5=$F71-2,$AV$1,IF(AZ$5=$F71-1,$AW$1,IF(AZ$5=$F71,$AX$1,IF(AZ$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BA$5=$F71-2,$AV$1,IF(BA$5=$F71-1,$AW$1,IF(BA$5=$F71,$AX$1,IF(BA$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BB$5=$F71-2,$AV$1,IF(BB$5=$F71-1,$AW$1,IF(BB$5=$F71,$AX$1,IF(BB$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BC$5=$F71-2,$AV$1,IF(BC$5=$F71-1,$AW$1,IF(BC$5=$F71,$AX$1,IF(BC$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BD$5=$F71-2,$AV$1,IF(BD$5=$F71-1,$AW$1,IF(BD$5=$F71,$AX$1,IF(BD$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BE$5=$F71-2,$AV$1,IF(BE$5=$F71-1,$AW$1,IF(BE$5=$F71,$AX$1,IF(BE$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BF$5=$F71-2,$AV$1,IF(BF$5=$F71-1,$AW$1,IF(BF$5=$F71,$AX$1,IF(BF$5=$F71+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H71=\"Technology / regulatory\",IF(BG$5=$F71-2,$AV$1,IF(BG$5=$F71-1,$AW$1,IF(BG$5=$F71,$AX$1,IF(BG$5=$F71+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B72,'Avionics ID'!E:E,0),1)","v":820},"Dual redundant digital bus",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A72,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I72&\"$12:\"&I72&\"$384\"))))))","v":"Mil Fighter"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A72,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))))/$I$4)-Q72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(P72/$G72))=0,1,INT(P72/$G72))))/$I$4)-Q72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))))/$I$4)-T72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(S72/$G72))=0,1,INT(S72/$G72))))/$I$4)-T72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))))/$I$4)-W72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(V72/$G72))=0,1,INT(V72/$G72))))/$I$4)-W72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))))/$I$4)-Z72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(Y72/$G72))=0,1,INT(Y72/$G72))))/$I$4)-Z72-IF($A$4,$C72,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))))/$I$4)-AC72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AB72/$G72))=0,1,INT(AB72/$G72))))/$I$4)-AC72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G72/2)*$D72)),\nIF(OR(AND($G72>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))))/$I$4)-AF72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AE72/$G72))=0,1,INT(AE72/$G72))))/$I$4)-AF72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))))/$I$4)-AI72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AH72/$G72))=0,1,INT(AH72/$G72))))/$I$4)-AI72-IF($A$4,$C72,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D72,\nIF(OR(AND($G72>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D72*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))))/$I$4),\nIF(OR(AND($G72>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D72*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G72=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))))/$I$4)-AL72-IF($A$4,$C72,0),\nIF(OR(AND($G72>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G72<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G72*IF($G72*(INT(AK72/$G72))=0,1,INT(AK72/$G72))))/$I$4)-AL72-IF($A$4,$C72,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H72=\"Technology / regulatory\",IF(AV$5=$F72-2,$AV$1,IF(AV$5=$F72-1,$AW$1,IF(AV$5=$F72,$AX$1,IF(AV$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(AW$5=$F72-2,$AV$1,IF(AW$5=$F72-1,$AW$1,IF(AW$5=$F72,$AX$1,IF(AW$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(AX$5=$F72-2,$AV$1,IF(AX$5=$F72-1,$AW$1,IF(AX$5=$F72,$AX$1,IF(AX$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(AY$5=$F72-2,$AV$1,IF(AY$5=$F72-1,$AW$1,IF(AY$5=$F72,$AX$1,IF(AY$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(AZ$5=$F72-2,$AV$1,IF(AZ$5=$F72-1,$AW$1,IF(AZ$5=$F72,$AX$1,IF(AZ$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BA$5=$F72-2,$AV$1,IF(BA$5=$F72-1,$AW$1,IF(BA$5=$F72,$AX$1,IF(BA$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BB$5=$F72-2,$AV$1,IF(BB$5=$F72-1,$AW$1,IF(BB$5=$F72,$AX$1,IF(BB$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BC$5=$F72-2,$AV$1,IF(BC$5=$F72-1,$AW$1,IF(BC$5=$F72,$AX$1,IF(BC$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BD$5=$F72-2,$AV$1,IF(BD$5=$F72-1,$AW$1,IF(BD$5=$F72,$AX$1,IF(BD$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BE$5=$F72-2,$AV$1,IF(BE$5=$F72-1,$AW$1,IF(BE$5=$F72,$AX$1,IF(BE$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BF$5=$F72-2,$AV$1,IF(BF$5=$F72-1,$AW$1,IF(BF$5=$F72,$AX$1,IF(BF$5=$F72+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H72=\"Technology / regulatory\",IF(BG$5=$F72-2,$AV$1,IF(BG$5=$F72-1,$AW$1,IF(BG$5=$F72,$AX$1,IF(BG$5=$F72+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B73,'Avionics ID'!E:E,0),1)","v":731},"ECAM Control panel",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A73,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I73&\"$12:\"&I73&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A73,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))))/$I$4)-Q73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(P73/$G73))=0,1,INT(P73/$G73))))/$I$4)-Q73-IF($A$4,$C73,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))))/$I$4)-T73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(S73/$G73))=0,1,INT(S73/$G73))))/$I$4)-T73-IF($A$4,$C73,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))))/$I$4)-W73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(V73/$G73))=0,1,INT(V73/$G73))))/$I$4)-W73-IF($A$4,$C73,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))))/$I$4)-Z73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(Y73/$G73))=0,1,INT(Y73/$G73))))/$I$4)-Z73-IF($A$4,$C73,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))))/$I$4)-AC73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AB73/$G73))=0,1,INT(AB73/$G73))))/$I$4)-AC73-IF($A$4,$C73,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G73/2)*$D73)),\nIF(OR(AND($G73>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))))/$I$4)-AF73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AE73/$G73))=0,1,INT(AE73/$G73))))/$I$4)-AF73-IF($A$4,$C73,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))))/$I$4)-AI73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AH73/$G73))=0,1,INT(AH73/$G73))))/$I$4)-AI73-IF($A$4,$C73,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D73,\nIF(OR(AND($G73>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D73*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))))/$I$4),\nIF(OR(AND($G73>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D73*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G73=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))))/$I$4)-AL73-IF($A$4,$C73,0),\nIF(OR(AND($G73>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G73<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G73*IF($G73*(INT(AK73/$G73))=0,1,INT(AK73/$G73))))/$I$4)-AL73-IF($A$4,$C73,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H73=\"Technology / regulatory\",IF(AV$5=$F73-2,$AV$1,IF(AV$5=$F73-1,$AW$1,IF(AV$5=$F73,$AX$1,IF(AV$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(AW$5=$F73-2,$AV$1,IF(AW$5=$F73-1,$AW$1,IF(AW$5=$F73,$AX$1,IF(AW$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(AX$5=$F73-2,$AV$1,IF(AX$5=$F73-1,$AW$1,IF(AX$5=$F73,$AX$1,IF(AX$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(AY$5=$F73-2,$AV$1,IF(AY$5=$F73-1,$AW$1,IF(AY$5=$F73,$AX$1,IF(AY$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(AZ$5=$F73-2,$AV$1,IF(AZ$5=$F73-1,$AW$1,IF(AZ$5=$F73,$AX$1,IF(AZ$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BA$5=$F73-2,$AV$1,IF(BA$5=$F73-1,$AW$1,IF(BA$5=$F73,$AX$1,IF(BA$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BB$5=$F73-2,$AV$1,IF(BB$5=$F73-1,$AW$1,IF(BB$5=$F73,$AX$1,IF(BB$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BC$5=$F73-2,$AV$1,IF(BC$5=$F73-1,$AW$1,IF(BC$5=$F73,$AX$1,IF(BC$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BD$5=$F73-2,$AV$1,IF(BD$5=$F73-1,$AW$1,IF(BD$5=$F73,$AX$1,IF(BD$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BE$5=$F73-2,$AV$1,IF(BE$5=$F73-1,$AW$1,IF(BE$5=$F73,$AX$1,IF(BE$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BF$5=$F73-2,$AV$1,IF(BF$5=$F73-1,$AW$1,IF(BF$5=$F73,$AX$1,IF(BF$5=$F73+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H73=\"Technology / regulatory\",IF(BG$5=$F73-2,$AV$1,IF(BG$5=$F73-1,$AW$1,IF(BG$5=$F73,$AX$1,IF(BG$5=$F73+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B74,'Avionics ID'!E:E,0),1)","v":729},"ECAM display",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A74,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ER"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I74&\"$12:\"&I74&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A74,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))))/$I$4)-Q74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(P74/$G74))=0,1,INT(P74/$G74))))/$I$4)-Q74-IF($A$4,$C74,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))))/$I$4)-T74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(S74/$G74))=0,1,INT(S74/$G74))))/$I$4)-T74-IF($A$4,$C74,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))))/$I$4)-W74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(V74/$G74))=0,1,INT(V74/$G74))))/$I$4)-W74-IF($A$4,$C74,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))))/$I$4)-Z74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(Y74/$G74))=0,1,INT(Y74/$G74))))/$I$4)-Z74-IF($A$4,$C74,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))))/$I$4)-AC74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AB74/$G74))=0,1,INT(AB74/$G74))))/$I$4)-AC74-IF($A$4,$C74,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G74/2)*$D74)),\nIF(OR(AND($G74>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))))/$I$4)-AF74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AE74/$G74))=0,1,INT(AE74/$G74))))/$I$4)-AF74-IF($A$4,$C74,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))))/$I$4)-AI74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AH74/$G74))=0,1,INT(AH74/$G74))))/$I$4)-AI74-IF($A$4,$C74,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D74,\nIF(OR(AND($G74>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D74*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))))/$I$4),\nIF(OR(AND($G74>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D74*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G74=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))))/$I$4)-AL74-IF($A$4,$C74,0),\nIF(OR(AND($G74>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G74<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G74*IF($G74*(INT(AK74/$G74))=0,1,INT(AK74/$G74))))/$I$4)-AL74-IF($A$4,$C74,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H74=\"Technology / regulatory\",IF(AV$5=$F74-2,$AV$1,IF(AV$5=$F74-1,$AW$1,IF(AV$5=$F74,$AX$1,IF(AV$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(AW$5=$F74-2,$AV$1,IF(AW$5=$F74-1,$AW$1,IF(AW$5=$F74,$AX$1,IF(AW$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(AX$5=$F74-2,$AV$1,IF(AX$5=$F74-1,$AW$1,IF(AX$5=$F74,$AX$1,IF(AX$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(AY$5=$F74-2,$AV$1,IF(AY$5=$F74-1,$AW$1,IF(AY$5=$F74,$AX$1,IF(AY$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(AZ$5=$F74-2,$AV$1,IF(AZ$5=$F74-1,$AW$1,IF(AZ$5=$F74,$AX$1,IF(AZ$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BA$5=$F74-2,$AV$1,IF(BA$5=$F74-1,$AW$1,IF(BA$5=$F74,$AX$1,IF(BA$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BB$5=$F74-2,$AV$1,IF(BB$5=$F74-1,$AW$1,IF(BB$5=$F74,$AX$1,IF(BB$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BC$5=$F74-2,$AV$1,IF(BC$5=$F74-1,$AW$1,IF(BC$5=$F74,$AX$1,IF(BC$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BD$5=$F74-2,$AV$1,IF(BD$5=$F74-1,$AW$1,IF(BD$5=$F74,$AX$1,IF(BD$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BE$5=$F74-2,$AV$1,IF(BE$5=$F74-1,$AW$1,IF(BE$5=$F74,$AX$1,IF(BE$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BF$5=$F74-2,$AV$1,IF(BF$5=$F74-1,$AW$1,IF(BF$5=$F74,$AX$1,IF(BF$5=$F74+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H74=\"Technology / regulatory\",IF(BG$5=$F74-2,$AV$1,IF(BG$5=$F74-1,$AW$1,IF(BG$5=$F74,$AX$1,IF(BG$5=$F74+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B75,'Avionics ID'!E:E,0),1)","v":728},"EFIS Control panel",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A75,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ET"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I75&\"$12:\"&I75&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A75,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D75,\nIF(OR(AND($G75>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D75*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))))/$I$4),\nIF(OR(AND($G75>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D75*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G75/2)*$D75)),\nIF(OR(AND($G75>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))))/$I$4)-AC75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AB75/$G75))=0,1,INT(AB75/$G75))))/$I$4)-AC75-IF($A$4,$C75,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D75,\nIF(OR(AND($G75>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D75*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))))/$I$4),\nIF(OR(AND($G75>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D75*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G75/2)*$D75)),\nIF(OR(AND($G75>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))))/$I$4)-AF75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AE75/$G75))=0,1,INT(AE75/$G75))))/$I$4)-AF75-IF($A$4,$C75,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D75,\nIF(OR(AND($G75>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D75*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))))/$I$4),\nIF(OR(AND($G75>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D75*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))))/$I$4)-AI75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AH75/$G75))=0,1,INT(AH75/$G75))))/$I$4)-AI75-IF($A$4,$C75,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D75,\nIF(OR(AND($G75>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D75*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))))/$I$4),\nIF(OR(AND($G75>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D75*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G75=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))))/$I$4)-AL75-IF($A$4,$C75,0),\nIF(OR(AND($G75>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G75<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G75*IF($G75*(INT(AK75/$G75))=0,1,INT(AK75/$G75))))/$I$4)-AL75-IF($A$4,$C75,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H75=\"Technology / regulatory\",IF(AV$5=$F75-2,$AV$1,IF(AV$5=$F75-1,$AW$1,IF(AV$5=$F75,$AX$1,IF(AV$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(AW$5=$F75-2,$AV$1,IF(AW$5=$F75-1,$AW$1,IF(AW$5=$F75,$AX$1,IF(AW$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(AX$5=$F75-2,$AV$1,IF(AX$5=$F75-1,$AW$1,IF(AX$5=$F75,$AX$1,IF(AX$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(AY$5=$F75-2,$AV$1,IF(AY$5=$F75-1,$AW$1,IF(AY$5=$F75,$AX$1,IF(AY$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(AZ$5=$F75-2,$AV$1,IF(AZ$5=$F75-1,$AW$1,IF(AZ$5=$F75,$AX$1,IF(AZ$5=$F75+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H75=\"Technology / regulatory\",IF(BA$5=$F75-2,$AV$1,IF(BA$5=$F75-1,$AW$1,IF(BA$5=$F75,$AX$1,IF(BA$5=$F75+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H75=\"Technology / regulatory\",IF(BB$5=$F75-2,$AV$1,IF(BB$5=$F75-1,$AW$1,IF(BB$5=$F75,$AX$1,IF(BB$5=$F75+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H75=\"Technology / regulatory\",IF(BC$5=$F75-2,$AV$1,IF(BC$5=$F75-1,$AW$1,IF(BC$5=$F75,$AX$1,IF(BC$5=$F75+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H75=\"Technology / regulatory\",IF(BD$5=$F75-2,$AV$1,IF(BD$5=$F75-1,$AW$1,IF(BD$5=$F75,$AX$1,IF(BD$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(BE$5=$F75-2,$AV$1,IF(BE$5=$F75-1,$AW$1,IF(BE$5=$F75,$AX$1,IF(BE$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(BF$5=$F75-2,$AV$1,IF(BF$5=$F75-1,$AW$1,IF(BF$5=$F75,$AX$1,IF(BF$5=$F75+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H75=\"Technology / regulatory\",IF(BG$5=$F75-2,$AV$1,IF(BG$5=$F75-1,$AW$1,IF(BG$5=$F75,$AX$1,IF(BG$5=$F75+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B76,'Avionics ID'!E:E,0),1)","v":827},"EICAS Controller panel",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A76,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I76&\"$12:\"&I76&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A76,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))))/$I$4)-Q76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(P76/$G76))=0,1,INT(P76/$G76))))/$I$4)-Q76-IF($A$4,$C76,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))))/$I$4)-T76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(S76/$G76))=0,1,INT(S76/$G76))))/$I$4)-T76-IF($A$4,$C76,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))))/$I$4)-W76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(V76/$G76))=0,1,INT(V76/$G76))))/$I$4)-W76-IF($A$4,$C76,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))))/$I$4)-Z76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(Y76/$G76))=0,1,INT(Y76/$G76))))/$I$4)-Z76-IF($A$4,$C76,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))))/$I$4)-AC76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AB76/$G76))=0,1,INT(AB76/$G76))))/$I$4)-AC76-IF($A$4,$C76,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G76/2)*$D76)),\nIF(OR(AND($G76>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))))/$I$4)-AF76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AE76/$G76))=0,1,INT(AE76/$G76))))/$I$4)-AF76-IF($A$4,$C76,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))))/$I$4)-AI76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AH76/$G76))=0,1,INT(AH76/$G76))))/$I$4)-AI76-IF($A$4,$C76,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D76,\nIF(OR(AND($G76>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D76*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))))/$I$4),\nIF(OR(AND($G76>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D76*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G76=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))))/$I$4)-AL76-IF($A$4,$C76,0),\nIF(OR(AND($G76>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G76<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G76*IF($G76*(INT(AK76/$G76))=0,1,INT(AK76/$G76))))/$I$4)-AL76-IF($A$4,$C76,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H76=\"Technology / regulatory\",IF(AV$5=$F76-2,$AV$1,IF(AV$5=$F76-1,$AW$1,IF(AV$5=$F76,$AX$1,IF(AV$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(AW$5=$F76-2,$AV$1,IF(AW$5=$F76-1,$AW$1,IF(AW$5=$F76,$AX$1,IF(AW$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(AX$5=$F76-2,$AV$1,IF(AX$5=$F76-1,$AW$1,IF(AX$5=$F76,$AX$1,IF(AX$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(AY$5=$F76-2,$AV$1,IF(AY$5=$F76-1,$AW$1,IF(AY$5=$F76,$AX$1,IF(AY$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(AZ$5=$F76-2,$AV$1,IF(AZ$5=$F76-1,$AW$1,IF(AZ$5=$F76,$AX$1,IF(AZ$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BA$5=$F76-2,$AV$1,IF(BA$5=$F76-1,$AW$1,IF(BA$5=$F76,$AX$1,IF(BA$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BB$5=$F76-2,$AV$1,IF(BB$5=$F76-1,$AW$1,IF(BB$5=$F76,$AX$1,IF(BB$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BC$5=$F76-2,$AV$1,IF(BC$5=$F76-1,$AW$1,IF(BC$5=$F76,$AX$1,IF(BC$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BD$5=$F76-2,$AV$1,IF(BD$5=$F76-1,$AW$1,IF(BD$5=$F76,$AX$1,IF(BD$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BE$5=$F76-2,$AV$1,IF(BE$5=$F76-1,$AW$1,IF(BE$5=$F76,$AX$1,IF(BE$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BF$5=$F76-2,$AV$1,IF(BF$5=$F76-1,$AW$1,IF(BF$5=$F76,$AX$1,IF(BF$5=$F76+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H76=\"Technology / regulatory\",IF(BG$5=$F76-2,$AV$1,IF(BG$5=$F76-1,$AW$1,IF(BG$5=$F76,$AX$1,IF(BG$5=$F76+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B77,'Avionics ID'!E:E,0),1)","v":766},"EICAS Crew alerting System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A77,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I77&\"$12:\"&I77&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A77,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))))/$I$4)-Q77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(P77/$G77))=0,1,INT(P77/$G77))))/$I$4)-Q77-IF($A$4,$C77,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))))/$I$4)-T77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(S77/$G77))=0,1,INT(S77/$G77))))/$I$4)-T77-IF($A$4,$C77,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))))/$I$4)-W77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(V77/$G77))=0,1,INT(V77/$G77))))/$I$4)-W77-IF($A$4,$C77,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))))/$I$4)-Z77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(Y77/$G77))=0,1,INT(Y77/$G77))))/$I$4)-Z77-IF($A$4,$C77,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))))/$I$4)-AC77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AB77/$G77))=0,1,INT(AB77/$G77))))/$I$4)-AC77-IF($A$4,$C77,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G77/2)*$D77)),\nIF(OR(AND($G77>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))))/$I$4)-AF77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AE77/$G77))=0,1,INT(AE77/$G77))))/$I$4)-AF77-IF($A$4,$C77,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))))/$I$4)-AI77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AH77/$G77))=0,1,INT(AH77/$G77))))/$I$4)-AI77-IF($A$4,$C77,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D77,\nIF(OR(AND($G77>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D77*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))))/$I$4),\nIF(OR(AND($G77>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D77*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G77=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))))/$I$4)-AL77-IF($A$4,$C77,0),\nIF(OR(AND($G77>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G77<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G77*IF($G77*(INT(AK77/$G77))=0,1,INT(AK77/$G77))))/$I$4)-AL77-IF($A$4,$C77,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H77=\"Technology / regulatory\",IF(AV$5=$F77-2,$AV$1,IF(AV$5=$F77-1,$AW$1,IF(AV$5=$F77,$AX$1,IF(AV$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(AW$5=$F77-2,$AV$1,IF(AW$5=$F77-1,$AW$1,IF(AW$5=$F77,$AX$1,IF(AW$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(AX$5=$F77-2,$AV$1,IF(AX$5=$F77-1,$AW$1,IF(AX$5=$F77,$AX$1,IF(AX$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(AY$5=$F77-2,$AV$1,IF(AY$5=$F77-1,$AW$1,IF(AY$5=$F77,$AX$1,IF(AY$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(AZ$5=$F77-2,$AV$1,IF(AZ$5=$F77-1,$AW$1,IF(AZ$5=$F77,$AX$1,IF(AZ$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BA$5=$F77-2,$AV$1,IF(BA$5=$F77-1,$AW$1,IF(BA$5=$F77,$AX$1,IF(BA$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BB$5=$F77-2,$AV$1,IF(BB$5=$F77-1,$AW$1,IF(BB$5=$F77,$AX$1,IF(BB$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BC$5=$F77-2,$AV$1,IF(BC$5=$F77-1,$AW$1,IF(BC$5=$F77,$AX$1,IF(BC$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BD$5=$F77-2,$AV$1,IF(BD$5=$F77-1,$AW$1,IF(BD$5=$F77,$AX$1,IF(BD$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BE$5=$F77-2,$AV$1,IF(BE$5=$F77-1,$AW$1,IF(BE$5=$F77,$AX$1,IF(BE$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BF$5=$F77-2,$AV$1,IF(BF$5=$F77-1,$AW$1,IF(BF$5=$F77,$AX$1,IF(BF$5=$F77+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H77=\"Technology / regulatory\",IF(BG$5=$F77-2,$AV$1,IF(BG$5=$F77-1,$AW$1,IF(BG$5=$F77,$AX$1,IF(BG$5=$F77+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B78,'Avionics ID'!E:E,0),1)","v":792},"Electro Optical Targeting System (FLIR & IRST)",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A78,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I78&\"$12:\"&I78&\"$384\"))))))","v":"Attack, Stealth"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A78,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))))/$I$4)-Q78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(P78/$G78))=0,1,INT(P78/$G78))))/$I$4)-Q78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))))/$I$4)-T78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(S78/$G78))=0,1,INT(S78/$G78))))/$I$4)-T78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))))/$I$4)-W78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(V78/$G78))=0,1,INT(V78/$G78))))/$I$4)-W78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))))/$I$4)-Z78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(Y78/$G78))=0,1,INT(Y78/$G78))))/$I$4)-Z78-IF($A$4,$C78,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))))/$I$4)-AC78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AB78/$G78))=0,1,INT(AB78/$G78))))/$I$4)-AC78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G78/2)*$D78)),\nIF(OR(AND($G78>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))))/$I$4)-AF78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AE78/$G78))=0,1,INT(AE78/$G78))))/$I$4)-AF78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))))/$I$4)-AI78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AH78/$G78))=0,1,INT(AH78/$G78))))/$I$4)-AI78-IF($A$4,$C78,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D78,\nIF(OR(AND($G78>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D78*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))))/$I$4),\nIF(OR(AND($G78>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D78*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G78=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))))/$I$4)-AL78-IF($A$4,$C78,0),\nIF(OR(AND($G78>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G78<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G78*IF($G78*(INT(AK78/$G78))=0,1,INT(AK78/$G78))))/$I$4)-AL78-IF($A$4,$C78,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H78=\"Technology / regulatory\",IF(AV$5=$F78-2,$AV$1,IF(AV$5=$F78-1,$AW$1,IF(AV$5=$F78,$AX$1,IF(AV$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(AW$5=$F78-2,$AV$1,IF(AW$5=$F78-1,$AW$1,IF(AW$5=$F78,$AX$1,IF(AW$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(AX$5=$F78-2,$AV$1,IF(AX$5=$F78-1,$AW$1,IF(AX$5=$F78,$AX$1,IF(AX$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(AY$5=$F78-2,$AV$1,IF(AY$5=$F78-1,$AW$1,IF(AY$5=$F78,$AX$1,IF(AY$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(AZ$5=$F78-2,$AV$1,IF(AZ$5=$F78-1,$AW$1,IF(AZ$5=$F78,$AX$1,IF(AZ$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BA$5=$F78-2,$AV$1,IF(BA$5=$F78-1,$AW$1,IF(BA$5=$F78,$AX$1,IF(BA$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BB$5=$F78-2,$AV$1,IF(BB$5=$F78-1,$AW$1,IF(BB$5=$F78,$AX$1,IF(BB$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BC$5=$F78-2,$AV$1,IF(BC$5=$F78-1,$AW$1,IF(BC$5=$F78,$AX$1,IF(BC$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BD$5=$F78-2,$AV$1,IF(BD$5=$F78-1,$AW$1,IF(BD$5=$F78,$AX$1,IF(BD$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BE$5=$F78-2,$AV$1,IF(BE$5=$F78-1,$AW$1,IF(BE$5=$F78,$AX$1,IF(BE$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BF$5=$F78-2,$AV$1,IF(BF$5=$F78-1,$AW$1,IF(BF$5=$F78,$AX$1,IF(BF$5=$F78+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H78=\"Technology / regulatory\",IF(BG$5=$F78-2,$AV$1,IF(BG$5=$F78-1,$AW$1,IF(BG$5=$F78,$AX$1,IF(BG$5=$F78+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B79,'Avionics ID'!E:E,0),1)","v":759},"Electronic Flight Bags (EFBs)",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A79,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I79&\"$12:\"&I79&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, B787, C919, CRJ, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A79,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D79,\nIF(OR(AND($G79>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D79*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))))/$I$4),\nIF(OR(AND($G79>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D79*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G79/2)*$D79)),\nIF(OR(AND($G79>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))))/$I$4)-AC79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AB79/$G79))=0,1,INT(AB79/$G79))))/$I$4)-AC79-IF($A$4,$C79,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D79,\nIF(OR(AND($G79>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D79*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))))/$I$4),\nIF(OR(AND($G79>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D79*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G79/2)*$D79)),\nIF(OR(AND($G79>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))))/$I$4)-AF79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AE79/$G79))=0,1,INT(AE79/$G79))))/$I$4)-AF79-IF($A$4,$C79,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D79,\nIF(OR(AND($G79>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D79*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))))/$I$4),\nIF(OR(AND($G79>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D79*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))))/$I$4)-AI79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AH79/$G79))=0,1,INT(AH79/$G79))))/$I$4)-AI79-IF($A$4,$C79,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D79,\nIF(OR(AND($G79>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D79*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))))/$I$4),\nIF(OR(AND($G79>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D79*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G79=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))))/$I$4)-AL79-IF($A$4,$C79,0),\nIF(OR(AND($G79>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G79<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G79*IF($G79*(INT(AK79/$G79))=0,1,INT(AK79/$G79))))/$I$4)-AL79-IF($A$4,$C79,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H79=\"Technology / regulatory\",IF(AV$5=$F79-2,$AV$1,IF(AV$5=$F79-1,$AW$1,IF(AV$5=$F79,$AX$1,IF(AV$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(AW$5=$F79-2,$AV$1,IF(AW$5=$F79-1,$AW$1,IF(AW$5=$F79,$AX$1,IF(AW$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(AX$5=$F79-2,$AV$1,IF(AX$5=$F79-1,$AW$1,IF(AX$5=$F79,$AX$1,IF(AX$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(AY$5=$F79-2,$AV$1,IF(AY$5=$F79-1,$AW$1,IF(AY$5=$F79,$AX$1,IF(AY$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(AZ$5=$F79-2,$AV$1,IF(AZ$5=$F79-1,$AW$1,IF(AZ$5=$F79,$AX$1,IF(AZ$5=$F79+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H79=\"Technology / regulatory\",IF(BA$5=$F79-2,$AV$1,IF(BA$5=$F79-1,$AW$1,IF(BA$5=$F79,$AX$1,IF(BA$5=$F79+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H79=\"Technology / regulatory\",IF(BB$5=$F79-2,$AV$1,IF(BB$5=$F79-1,$AW$1,IF(BB$5=$F79,$AX$1,IF(BB$5=$F79+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H79=\"Technology / regulatory\",IF(BC$5=$F79-2,$AV$1,IF(BC$5=$F79-1,$AW$1,IF(BC$5=$F79,$AX$1,IF(BC$5=$F79+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H79=\"Technology / regulatory\",IF(BD$5=$F79-2,$AV$1,IF(BD$5=$F79-1,$AW$1,IF(BD$5=$F79,$AX$1,IF(BD$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(BE$5=$F79-2,$AV$1,IF(BE$5=$F79-1,$AW$1,IF(BE$5=$F79,$AX$1,IF(BE$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(BF$5=$F79-2,$AV$1,IF(BF$5=$F79-1,$AW$1,IF(BF$5=$F79,$AX$1,IF(BF$5=$F79+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H79=\"Technology / regulatory\",IF(BG$5=$F79-2,$AV$1,IF(BG$5=$F79-1,$AW$1,IF(BG$5=$F79,$AX$1,IF(BG$5=$F79+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B80,'Avionics ID'!E:E,0),1)","v":856},"Electronic Interferometer Frequency Radar Supports target acquisition systems",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A80,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I80&\"$12:\"&I80&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A80,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))))/$I$4)-Q80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(P80/$G80))=0,1,INT(P80/$G80))))/$I$4)-Q80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))))/$I$4)-T80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(S80/$G80))=0,1,INT(S80/$G80))))/$I$4)-T80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))))/$I$4)-W80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(V80/$G80))=0,1,INT(V80/$G80))))/$I$4)-W80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))))/$I$4)-Z80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(Y80/$G80))=0,1,INT(Y80/$G80))))/$I$4)-Z80-IF($A$4,$C80,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))))/$I$4)-AC80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AB80/$G80))=0,1,INT(AB80/$G80))))/$I$4)-AC80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G80/2)*$D80)),\nIF(OR(AND($G80>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))))/$I$4)-AF80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AE80/$G80))=0,1,INT(AE80/$G80))))/$I$4)-AF80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))))/$I$4)-AI80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AH80/$G80))=0,1,INT(AH80/$G80))))/$I$4)-AI80-IF($A$4,$C80,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D80,\nIF(OR(AND($G80>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D80*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))))/$I$4),\nIF(OR(AND($G80>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D80*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G80=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))))/$I$4)-AL80-IF($A$4,$C80,0),\nIF(OR(AND($G80>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G80<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G80*IF($G80*(INT(AK80/$G80))=0,1,INT(AK80/$G80))))/$I$4)-AL80-IF($A$4,$C80,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H80=\"Technology / regulatory\",IF(AV$5=$F80-2,$AV$1,IF(AV$5=$F80-1,$AW$1,IF(AV$5=$F80,$AX$1,IF(AV$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(AW$5=$F80-2,$AV$1,IF(AW$5=$F80-1,$AW$1,IF(AW$5=$F80,$AX$1,IF(AW$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(AX$5=$F80-2,$AV$1,IF(AX$5=$F80-1,$AW$1,IF(AX$5=$F80,$AX$1,IF(AX$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(AY$5=$F80-2,$AV$1,IF(AY$5=$F80-1,$AW$1,IF(AY$5=$F80,$AX$1,IF(AY$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(AZ$5=$F80-2,$AV$1,IF(AZ$5=$F80-1,$AW$1,IF(AZ$5=$F80,$AX$1,IF(AZ$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BA$5=$F80-2,$AV$1,IF(BA$5=$F80-1,$AW$1,IF(BA$5=$F80,$AX$1,IF(BA$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BB$5=$F80-2,$AV$1,IF(BB$5=$F80-1,$AW$1,IF(BB$5=$F80,$AX$1,IF(BB$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BC$5=$F80-2,$AV$1,IF(BC$5=$F80-1,$AW$1,IF(BC$5=$F80,$AX$1,IF(BC$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BD$5=$F80-2,$AV$1,IF(BD$5=$F80-1,$AW$1,IF(BD$5=$F80,$AX$1,IF(BD$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BE$5=$F80-2,$AV$1,IF(BE$5=$F80-1,$AW$1,IF(BE$5=$F80,$AX$1,IF(BE$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BF$5=$F80-2,$AV$1,IF(BF$5=$F80-1,$AW$1,IF(BF$5=$F80,$AX$1,IF(BF$5=$F80+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H80=\"Technology / regulatory\",IF(BG$5=$F80-2,$AV$1,IF(BG$5=$F80-1,$AW$1,IF(BG$5=$F80,$AX$1,IF(BG$5=$F80+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B81,'Avionics ID'!E:E,0),1)","v":788},"Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A81,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I81&\"$12:\"&I81&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A81,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))))/$I$4)-Q81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(P81/$G81))=0,1,INT(P81/$G81))))/$I$4)-Q81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))))/$I$4)-T81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(S81/$G81))=0,1,INT(S81/$G81))))/$I$4)-T81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))))/$I$4)-W81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(V81/$G81))=0,1,INT(V81/$G81))))/$I$4)-W81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))))/$I$4)-Z81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(Y81/$G81))=0,1,INT(Y81/$G81))))/$I$4)-Z81-IF($A$4,$C81,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))))/$I$4)-AC81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AB81/$G81))=0,1,INT(AB81/$G81))))/$I$4)-AC81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G81/2)*$D81)),\nIF(OR(AND($G81>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))))/$I$4)-AF81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AE81/$G81))=0,1,INT(AE81/$G81))))/$I$4)-AF81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))))/$I$4)-AI81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AH81/$G81))=0,1,INT(AH81/$G81))))/$I$4)-AI81-IF($A$4,$C81,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D81,\nIF(OR(AND($G81>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D81*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))))/$I$4),\nIF(OR(AND($G81>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D81*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G81=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))))/$I$4)-AL81-IF($A$4,$C81,0),\nIF(OR(AND($G81>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G81<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G81*IF($G81*(INT(AK81/$G81))=0,1,INT(AK81/$G81))))/$I$4)-AL81-IF($A$4,$C81,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H81=\"Technology / regulatory\",IF(AV$5=$F81-2,$AV$1,IF(AV$5=$F81-1,$AW$1,IF(AV$5=$F81,$AX$1,IF(AV$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(AW$5=$F81-2,$AV$1,IF(AW$5=$F81-1,$AW$1,IF(AW$5=$F81,$AX$1,IF(AW$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(AX$5=$F81-2,$AV$1,IF(AX$5=$F81-1,$AW$1,IF(AX$5=$F81,$AX$1,IF(AX$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(AY$5=$F81-2,$AV$1,IF(AY$5=$F81-1,$AW$1,IF(AY$5=$F81,$AX$1,IF(AY$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(AZ$5=$F81-2,$AV$1,IF(AZ$5=$F81-1,$AW$1,IF(AZ$5=$F81,$AX$1,IF(AZ$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BA$5=$F81-2,$AV$1,IF(BA$5=$F81-1,$AW$1,IF(BA$5=$F81,$AX$1,IF(BA$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BB$5=$F81-2,$AV$1,IF(BB$5=$F81-1,$AW$1,IF(BB$5=$F81,$AX$1,IF(BB$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BC$5=$F81-2,$AV$1,IF(BC$5=$F81-1,$AW$1,IF(BC$5=$F81,$AX$1,IF(BC$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BD$5=$F81-2,$AV$1,IF(BD$5=$F81-1,$AW$1,IF(BD$5=$F81,$AX$1,IF(BD$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BE$5=$F81-2,$AV$1,IF(BE$5=$F81-1,$AW$1,IF(BE$5=$F81,$AX$1,IF(BE$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BF$5=$F81-2,$AV$1,IF(BF$5=$F81-1,$AW$1,IF(BF$5=$F81,$AX$1,IF(BF$5=$F81+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H81=\"Technology / regulatory\",IF(BG$5=$F81-2,$AV$1,IF(BG$5=$F81-1,$AW$1,IF(BG$5=$F81,$AX$1,IF(BG$5=$F81+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B82,'Avionics ID'!E:E,0),1)","v":867},"Electro-optical reconnaissance sesnor",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A82,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I82&\"$12:\"&I82&\"$384\"))))))","v":"UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A82,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))))/$I$4)-Q82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(P82/$G82))=0,1,INT(P82/$G82))))/$I$4)-Q82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))))/$I$4)-T82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(S82/$G82))=0,1,INT(S82/$G82))))/$I$4)-T82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))))/$I$4)-W82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(V82/$G82))=0,1,INT(V82/$G82))))/$I$4)-W82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))))/$I$4)-Z82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(Y82/$G82))=0,1,INT(Y82/$G82))))/$I$4)-Z82-IF($A$4,$C82,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))))/$I$4)-AC82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AB82/$G82))=0,1,INT(AB82/$G82))))/$I$4)-AC82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G82/2)*$D82)),\nIF(OR(AND($G82>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))))/$I$4)-AF82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AE82/$G82))=0,1,INT(AE82/$G82))))/$I$4)-AF82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))))/$I$4)-AI82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AH82/$G82))=0,1,INT(AH82/$G82))))/$I$4)-AI82-IF($A$4,$C82,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D82,\nIF(OR(AND($G82>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D82*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))))/$I$4),\nIF(OR(AND($G82>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D82*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G82=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))))/$I$4)-AL82-IF($A$4,$C82,0),\nIF(OR(AND($G82>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G82<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G82*IF($G82*(INT(AK82/$G82))=0,1,INT(AK82/$G82))))/$I$4)-AL82-IF($A$4,$C82,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H82=\"Technology / regulatory\",IF(AV$5=$F82-2,$AV$1,IF(AV$5=$F82-1,$AW$1,IF(AV$5=$F82,$AX$1,IF(AV$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(AW$5=$F82-2,$AV$1,IF(AW$5=$F82-1,$AW$1,IF(AW$5=$F82,$AX$1,IF(AW$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(AX$5=$F82-2,$AV$1,IF(AX$5=$F82-1,$AW$1,IF(AX$5=$F82,$AX$1,IF(AX$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(AY$5=$F82-2,$AV$1,IF(AY$5=$F82-1,$AW$1,IF(AY$5=$F82,$AX$1,IF(AY$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(AZ$5=$F82-2,$AV$1,IF(AZ$5=$F82-1,$AW$1,IF(AZ$5=$F82,$AX$1,IF(AZ$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BA$5=$F82-2,$AV$1,IF(BA$5=$F82-1,$AW$1,IF(BA$5=$F82,$AX$1,IF(BA$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BB$5=$F82-2,$AV$1,IF(BB$5=$F82-1,$AW$1,IF(BB$5=$F82,$AX$1,IF(BB$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BC$5=$F82-2,$AV$1,IF(BC$5=$F82-1,$AW$1,IF(BC$5=$F82,$AX$1,IF(BC$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BD$5=$F82-2,$AV$1,IF(BD$5=$F82-1,$AW$1,IF(BD$5=$F82,$AX$1,IF(BD$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BE$5=$F82-2,$AV$1,IF(BE$5=$F82-1,$AW$1,IF(BE$5=$F82,$AX$1,IF(BE$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BF$5=$F82-2,$AV$1,IF(BF$5=$F82-1,$AW$1,IF(BF$5=$F82,$AX$1,IF(BF$5=$F82+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H82=\"Technology / regulatory\",IF(BG$5=$F82-2,$AV$1,IF(BG$5=$F82-1,$AW$1,IF(BG$5=$F82,$AX$1,IF(BG$5=$F82+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B83,'Avionics ID'!E:E,0),1)","v":848},"Embedded GPS/INS",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A83,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I83&\"$12:\"&I83&\"$384\"))))))","v":"Attack Helo, Helo, TP Trainer, Turbine GA, UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A83,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))))/$I$4)-Q83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(P83/$G83))=0,1,INT(P83/$G83))))/$I$4)-Q83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))))/$I$4)-T83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(S83/$G83))=0,1,INT(S83/$G83))))/$I$4)-T83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))))/$I$4)-W83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(V83/$G83))=0,1,INT(V83/$G83))))/$I$4)-W83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))))/$I$4)-Z83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(Y83/$G83))=0,1,INT(Y83/$G83))))/$I$4)-Z83-IF($A$4,$C83,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))))/$I$4)-AC83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AB83/$G83))=0,1,INT(AB83/$G83))))/$I$4)-AC83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G83/2)*$D83)),\nIF(OR(AND($G83>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))))/$I$4)-AF83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AE83/$G83))=0,1,INT(AE83/$G83))))/$I$4)-AF83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))))/$I$4)-AI83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AH83/$G83))=0,1,INT(AH83/$G83))))/$I$4)-AI83-IF($A$4,$C83,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D83,\nIF(OR(AND($G83>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D83*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))))/$I$4),\nIF(OR(AND($G83>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D83*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G83=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))))/$I$4)-AL83-IF($A$4,$C83,0),\nIF(OR(AND($G83>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G83<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G83*IF($G83*(INT(AK83/$G83))=0,1,INT(AK83/$G83))))/$I$4)-AL83-IF($A$4,$C83,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H83=\"Technology / regulatory\",IF(AV$5=$F83-2,$AV$1,IF(AV$5=$F83-1,$AW$1,IF(AV$5=$F83,$AX$1,IF(AV$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(AW$5=$F83-2,$AV$1,IF(AW$5=$F83-1,$AW$1,IF(AW$5=$F83,$AX$1,IF(AW$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(AX$5=$F83-2,$AV$1,IF(AX$5=$F83-1,$AW$1,IF(AX$5=$F83,$AX$1,IF(AX$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(AY$5=$F83-2,$AV$1,IF(AY$5=$F83-1,$AW$1,IF(AY$5=$F83,$AX$1,IF(AY$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(AZ$5=$F83-2,$AV$1,IF(AZ$5=$F83-1,$AW$1,IF(AZ$5=$F83,$AX$1,IF(AZ$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BA$5=$F83-2,$AV$1,IF(BA$5=$F83-1,$AW$1,IF(BA$5=$F83,$AX$1,IF(BA$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BB$5=$F83-2,$AV$1,IF(BB$5=$F83-1,$AW$1,IF(BB$5=$F83,$AX$1,IF(BB$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BC$5=$F83-2,$AV$1,IF(BC$5=$F83-1,$AW$1,IF(BC$5=$F83,$AX$1,IF(BC$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BD$5=$F83-2,$AV$1,IF(BD$5=$F83-1,$AW$1,IF(BD$5=$F83,$AX$1,IF(BD$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BE$5=$F83-2,$AV$1,IF(BE$5=$F83-1,$AW$1,IF(BE$5=$F83,$AX$1,IF(BE$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BF$5=$F83-2,$AV$1,IF(BF$5=$F83-1,$AW$1,IF(BF$5=$F83,$AX$1,IF(BF$5=$F83+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H83=\"Technology / regulatory\",IF(BG$5=$F83-2,$AV$1,IF(BG$5=$F83-1,$AW$1,IF(BG$5=$F83,$AX$1,IF(BG$5=$F83+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B84,'Avionics ID'!E:E,0),1)","v":847},"Engine/fuel/ displays",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A84,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$EZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I84&\"$12:\"&I84&\"$384\"))))))","v":"Attack Helo, Helo, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A84,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))))/$I$4)-Q84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(P84/$G84))=0,1,INT(P84/$G84))))/$I$4)-Q84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))))/$I$4)-T84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(S84/$G84))=0,1,INT(S84/$G84))))/$I$4)-T84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))))/$I$4)-W84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(V84/$G84))=0,1,INT(V84/$G84))))/$I$4)-W84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))))/$I$4)-Z84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(Y84/$G84))=0,1,INT(Y84/$G84))))/$I$4)-Z84-IF($A$4,$C84,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))))/$I$4)-AC84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AB84/$G84))=0,1,INT(AB84/$G84))))/$I$4)-AC84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G84/2)*$D84)),\nIF(OR(AND($G84>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))))/$I$4)-AF84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AE84/$G84))=0,1,INT(AE84/$G84))))/$I$4)-AF84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))))/$I$4)-AI84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AH84/$G84))=0,1,INT(AH84/$G84))))/$I$4)-AI84-IF($A$4,$C84,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D84,\nIF(OR(AND($G84>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D84*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))))/$I$4),\nIF(OR(AND($G84>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D84*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G84=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))))/$I$4)-AL84-IF($A$4,$C84,0),\nIF(OR(AND($G84>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G84<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G84*IF($G84*(INT(AK84/$G84))=0,1,INT(AK84/$G84))))/$I$4)-AL84-IF($A$4,$C84,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H84=\"Technology / regulatory\",IF(AV$5=$F84-2,$AV$1,IF(AV$5=$F84-1,$AW$1,IF(AV$5=$F84,$AX$1,IF(AV$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(AW$5=$F84-2,$AV$1,IF(AW$5=$F84-1,$AW$1,IF(AW$5=$F84,$AX$1,IF(AW$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(AX$5=$F84-2,$AV$1,IF(AX$5=$F84-1,$AW$1,IF(AX$5=$F84,$AX$1,IF(AX$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(AY$5=$F84-2,$AV$1,IF(AY$5=$F84-1,$AW$1,IF(AY$5=$F84,$AX$1,IF(AY$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(AZ$5=$F84-2,$AV$1,IF(AZ$5=$F84-1,$AW$1,IF(AZ$5=$F84,$AX$1,IF(AZ$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BA$5=$F84-2,$AV$1,IF(BA$5=$F84-1,$AW$1,IF(BA$5=$F84,$AX$1,IF(BA$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BB$5=$F84-2,$AV$1,IF(BB$5=$F84-1,$AW$1,IF(BB$5=$F84,$AX$1,IF(BB$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BC$5=$F84-2,$AV$1,IF(BC$5=$F84-1,$AW$1,IF(BC$5=$F84,$AX$1,IF(BC$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BD$5=$F84-2,$AV$1,IF(BD$5=$F84-1,$AW$1,IF(BD$5=$F84,$AX$1,IF(BD$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BE$5=$F84-2,$AV$1,IF(BE$5=$F84-1,$AW$1,IF(BE$5=$F84,$AX$1,IF(BE$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BF$5=$F84-2,$AV$1,IF(BF$5=$F84-1,$AW$1,IF(BF$5=$F84,$AX$1,IF(BF$5=$F84+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H84=\"Technology / regulatory\",IF(BG$5=$F84-2,$AV$1,IF(BG$5=$F84-1,$AW$1,IF(BG$5=$F84,$AX$1,IF(BG$5=$F84+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B85,'Avionics ID'!E:E,0),1)","v":869},"Enhanced Integrated Sensor Suite",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A85,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I85&\"$12:\"&I85&\"$384\"))))))","v":"UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A85,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))))/$I$4)-Q85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(P85/$G85))=0,1,INT(P85/$G85))))/$I$4)-Q85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))))/$I$4)-T85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(S85/$G85))=0,1,INT(S85/$G85))))/$I$4)-T85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))))/$I$4)-W85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(V85/$G85))=0,1,INT(V85/$G85))))/$I$4)-W85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))))/$I$4)-Z85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(Y85/$G85))=0,1,INT(Y85/$G85))))/$I$4)-Z85-IF($A$4,$C85,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))))/$I$4)-AC85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AB85/$G85))=0,1,INT(AB85/$G85))))/$I$4)-AC85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G85/2)*$D85)),\nIF(OR(AND($G85>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))))/$I$4)-AF85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AE85/$G85))=0,1,INT(AE85/$G85))))/$I$4)-AF85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))))/$I$4)-AI85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AH85/$G85))=0,1,INT(AH85/$G85))))/$I$4)-AI85-IF($A$4,$C85,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D85,\nIF(OR(AND($G85>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D85*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))))/$I$4),\nIF(OR(AND($G85>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D85*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G85=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))))/$I$4)-AL85-IF($A$4,$C85,0),\nIF(OR(AND($G85>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G85<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G85*IF($G85*(INT(AK85/$G85))=0,1,INT(AK85/$G85))))/$I$4)-AL85-IF($A$4,$C85,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H85=\"Technology / regulatory\",IF(AV$5=$F85-2,$AV$1,IF(AV$5=$F85-1,$AW$1,IF(AV$5=$F85,$AX$1,IF(AV$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(AW$5=$F85-2,$AV$1,IF(AW$5=$F85-1,$AW$1,IF(AW$5=$F85,$AX$1,IF(AW$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(AX$5=$F85-2,$AV$1,IF(AX$5=$F85-1,$AW$1,IF(AX$5=$F85,$AX$1,IF(AX$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(AY$5=$F85-2,$AV$1,IF(AY$5=$F85-1,$AW$1,IF(AY$5=$F85,$AX$1,IF(AY$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(AZ$5=$F85-2,$AV$1,IF(AZ$5=$F85-1,$AW$1,IF(AZ$5=$F85,$AX$1,IF(AZ$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BA$5=$F85-2,$AV$1,IF(BA$5=$F85-1,$AW$1,IF(BA$5=$F85,$AX$1,IF(BA$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BB$5=$F85-2,$AV$1,IF(BB$5=$F85-1,$AW$1,IF(BB$5=$F85,$AX$1,IF(BB$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BC$5=$F85-2,$AV$1,IF(BC$5=$F85-1,$AW$1,IF(BC$5=$F85,$AX$1,IF(BC$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BD$5=$F85-2,$AV$1,IF(BD$5=$F85-1,$AW$1,IF(BD$5=$F85,$AX$1,IF(BD$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BE$5=$F85-2,$AV$1,IF(BE$5=$F85-1,$AW$1,IF(BE$5=$F85,$AX$1,IF(BE$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BF$5=$F85-2,$AV$1,IF(BF$5=$F85-1,$AW$1,IF(BF$5=$F85,$AX$1,IF(BF$5=$F85+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H85=\"Technology / regulatory\",IF(BG$5=$F85-2,$AV$1,IF(BG$5=$F85-1,$AW$1,IF(BG$5=$F85,$AX$1,IF(BG$5=$F85+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B86,'Avionics ID'!E:E,0),1)","v":885},"Enhanced Vision system",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A86,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I86&\"$12:\"&I86&\"$384\"))))))","v":"Attack, Attack Helo, Helo, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A86,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))))/$I$4)-Q86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(P86/$G86))=0,1,INT(P86/$G86))))/$I$4)-Q86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))))/$I$4)-T86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(S86/$G86))=0,1,INT(S86/$G86))))/$I$4)-T86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))))/$I$4)-W86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(V86/$G86))=0,1,INT(V86/$G86))))/$I$4)-W86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))))/$I$4)-Z86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(Y86/$G86))=0,1,INT(Y86/$G86))))/$I$4)-Z86-IF($A$4,$C86,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))))/$I$4)-AC86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AB86/$G86))=0,1,INT(AB86/$G86))))/$I$4)-AC86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G86/2)*$D86)),\nIF(OR(AND($G86>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))))/$I$4)-AF86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AE86/$G86))=0,1,INT(AE86/$G86))))/$I$4)-AF86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))))/$I$4)-AI86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AH86/$G86))=0,1,INT(AH86/$G86))))/$I$4)-AI86-IF($A$4,$C86,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D86,\nIF(OR(AND($G86>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D86*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))))/$I$4),\nIF(OR(AND($G86>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D86*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G86=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))))/$I$4)-AL86-IF($A$4,$C86,0),\nIF(OR(AND($G86>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G86<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G86*IF($G86*(INT(AK86/$G86))=0,1,INT(AK86/$G86))))/$I$4)-AL86-IF($A$4,$C86,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H86=\"Technology / regulatory\",IF(AV$5=$F86-2,$AV$1,IF(AV$5=$F86-1,$AW$1,IF(AV$5=$F86,$AX$1,IF(AV$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(AW$5=$F86-2,$AV$1,IF(AW$5=$F86-1,$AW$1,IF(AW$5=$F86,$AX$1,IF(AW$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(AX$5=$F86-2,$AV$1,IF(AX$5=$F86-1,$AW$1,IF(AX$5=$F86,$AX$1,IF(AX$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(AY$5=$F86-2,$AV$1,IF(AY$5=$F86-1,$AW$1,IF(AY$5=$F86,$AX$1,IF(AY$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(AZ$5=$F86-2,$AV$1,IF(AZ$5=$F86-1,$AW$1,IF(AZ$5=$F86,$AX$1,IF(AZ$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BA$5=$F86-2,$AV$1,IF(BA$5=$F86-1,$AW$1,IF(BA$5=$F86,$AX$1,IF(BA$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BB$5=$F86-2,$AV$1,IF(BB$5=$F86-1,$AW$1,IF(BB$5=$F86,$AX$1,IF(BB$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BC$5=$F86-2,$AV$1,IF(BC$5=$F86-1,$AW$1,IF(BC$5=$F86,$AX$1,IF(BC$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BD$5=$F86-2,$AV$1,IF(BD$5=$F86-1,$AW$1,IF(BD$5=$F86,$AX$1,IF(BD$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BE$5=$F86-2,$AV$1,IF(BE$5=$F86-1,$AW$1,IF(BE$5=$F86,$AX$1,IF(BE$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BF$5=$F86-2,$AV$1,IF(BF$5=$F86-1,$AW$1,IF(BF$5=$F86,$AX$1,IF(BF$5=$F86+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H86=\"Technology / regulatory\",IF(BG$5=$F86-2,$AV$1,IF(BG$5=$F86-1,$AW$1,IF(BG$5=$F86,$AX$1,IF(BG$5=$F86+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B87,'Avionics ID'!E:E,0),1)","v":711},"FCU",3.3333333333333333E-2,0.06,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A87,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I87&\"$12:\"&I87&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A87,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))))/$I$4)-Q87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(P87/$G87))=0,1,INT(P87/$G87))))/$I$4)-Q87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))))/$I$4)-T87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(S87/$G87))=0,1,INT(S87/$G87))))/$I$4)-T87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))))/$I$4)-W87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(V87/$G87))=0,1,INT(V87/$G87))))/$I$4)-W87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))))/$I$4)-Z87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(Y87/$G87))=0,1,INT(Y87/$G87))))/$I$4)-Z87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))))/$I$4)-AC87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AB87/$G87))=0,1,INT(AB87/$G87))))/$I$4)-AC87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G87/2)*$D87)),\nIF(OR(AND($G87>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))))/$I$4)-AF87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AE87/$G87))=0,1,INT(AE87/$G87))))/$I$4)-AF87-IF($A$4,$C87,0),\n0\n))),0)","v":0.89999999999999991},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))))/$I$4)-AI87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AH87/$G87))=0,1,INT(AH87/$G87))))/$I$4)-AI87-IF($A$4,$C87,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D87,\nIF(OR(AND($G87>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D87*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))))/$I$4),\nIF(OR(AND($G87>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D87*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G87=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))))/$I$4)-AL87-IF($A$4,$C87,0),\nIF(OR(AND($G87>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G87<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G87*IF($G87*(INT(AK87/$G87))=0,1,INT(AK87/$G87))))/$I$4)-AL87-IF($A$4,$C87,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H87=\"Technology / regulatory\",IF(AV$5=$F87-2,$AV$1,IF(AV$5=$F87-1,$AW$1,IF(AV$5=$F87,$AX$1,IF(AV$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(AW$5=$F87-2,$AV$1,IF(AW$5=$F87-1,$AW$1,IF(AW$5=$F87,$AX$1,IF(AW$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(AX$5=$F87-2,$AV$1,IF(AX$5=$F87-1,$AW$1,IF(AX$5=$F87,$AX$1,IF(AX$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(AY$5=$F87-2,$AV$1,IF(AY$5=$F87-1,$AW$1,IF(AY$5=$F87,$AX$1,IF(AY$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(AZ$5=$F87-2,$AV$1,IF(AZ$5=$F87-1,$AW$1,IF(AZ$5=$F87,$AX$1,IF(AZ$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BA$5=$F87-2,$AV$1,IF(BA$5=$F87-1,$AW$1,IF(BA$5=$F87,$AX$1,IF(BA$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BB$5=$F87-2,$AV$1,IF(BB$5=$F87-1,$AW$1,IF(BB$5=$F87,$AX$1,IF(BB$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BC$5=$F87-2,$AV$1,IF(BC$5=$F87-1,$AW$1,IF(BC$5=$F87,$AX$1,IF(BC$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BD$5=$F87-2,$AV$1,IF(BD$5=$F87-1,$AW$1,IF(BD$5=$F87,$AX$1,IF(BD$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BE$5=$F87-2,$AV$1,IF(BE$5=$F87-1,$AW$1,IF(BE$5=$F87,$AX$1,IF(BE$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BF$5=$F87-2,$AV$1,IF(BF$5=$F87-1,$AW$1,IF(BF$5=$F87,$AX$1,IF(BF$5=$F87+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H87=\"Technology / regulatory\",IF(BG$5=$F87-2,$AV$1,IF(BG$5=$F87-1,$AW$1,IF(BG$5=$F87,$AX$1,IF(BG$5=$F87+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B88,'Avionics ID'!E:E,0),1)","v":755},"FD Interface Unit",3.3333333333333333E-2,0.06,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A88,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I88&\"$12:\"&I88&\"$384\"))))))","v":"A220, A320, A321, A350, ATR, B717, B737, B747, B757, B777, B787, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A88,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))))/$I$4)-Q88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(P88/$G88))=0,1,INT(P88/$G88))))/$I$4)-Q88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))))/$I$4)-T88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(S88/$G88))=0,1,INT(S88/$G88))))/$I$4)-T88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))))/$I$4)-W88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(V88/$G88))=0,1,INT(V88/$G88))))/$I$4)-W88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))))/$I$4)-Z88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(Y88/$G88))=0,1,INT(Y88/$G88))))/$I$4)-Z88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))))/$I$4)-AC88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AB88/$G88))=0,1,INT(AB88/$G88))))/$I$4)-AC88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G88/2)*$D88)),\nIF(OR(AND($G88>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))))/$I$4)-AF88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AE88/$G88))=0,1,INT(AE88/$G88))))/$I$4)-AF88-IF($A$4,$C88,0),\n0\n))),0)","v":0.89999999999999991},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))))/$I$4)-AI88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AH88/$G88))=0,1,INT(AH88/$G88))))/$I$4)-AI88-IF($A$4,$C88,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D88,\nIF(OR(AND($G88>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D88*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))))/$I$4),\nIF(OR(AND($G88>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D88*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G88=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))))/$I$4)-AL88-IF($A$4,$C88,0),\nIF(OR(AND($G88>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G88<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G88*IF($G88*(INT(AK88/$G88))=0,1,INT(AK88/$G88))))/$I$4)-AL88-IF($A$4,$C88,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H88=\"Technology / regulatory\",IF(AV$5=$F88-2,$AV$1,IF(AV$5=$F88-1,$AW$1,IF(AV$5=$F88,$AX$1,IF(AV$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(AW$5=$F88-2,$AV$1,IF(AW$5=$F88-1,$AW$1,IF(AW$5=$F88,$AX$1,IF(AW$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(AX$5=$F88-2,$AV$1,IF(AX$5=$F88-1,$AW$1,IF(AX$5=$F88,$AX$1,IF(AX$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(AY$5=$F88-2,$AV$1,IF(AY$5=$F88-1,$AW$1,IF(AY$5=$F88,$AX$1,IF(AY$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(AZ$5=$F88-2,$AV$1,IF(AZ$5=$F88-1,$AW$1,IF(AZ$5=$F88,$AX$1,IF(AZ$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BA$5=$F88-2,$AV$1,IF(BA$5=$F88-1,$AW$1,IF(BA$5=$F88,$AX$1,IF(BA$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BB$5=$F88-2,$AV$1,IF(BB$5=$F88-1,$AW$1,IF(BB$5=$F88,$AX$1,IF(BB$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BC$5=$F88-2,$AV$1,IF(BC$5=$F88-1,$AW$1,IF(BC$5=$F88,$AX$1,IF(BC$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BD$5=$F88-2,$AV$1,IF(BD$5=$F88-1,$AW$1,IF(BD$5=$F88,$AX$1,IF(BD$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BE$5=$F88-2,$AV$1,IF(BE$5=$F88-1,$AW$1,IF(BE$5=$F88,$AX$1,IF(BE$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BF$5=$F88-2,$AV$1,IF(BF$5=$F88-1,$AW$1,IF(BF$5=$F88,$AX$1,IF(BF$5=$F88+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H88=\"Technology / regulatory\",IF(BG$5=$F88-2,$AV$1,IF(BG$5=$F88-1,$AW$1,IF(BG$5=$F88,$AX$1,IF(BG$5=$F88+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B89,'Avionics ID'!E:E,0),1)","v":712},"Flight Augmentation Computers",3.3333333333333333E-2,0.06,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A89,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I89&\"$12:\"&I89&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A89,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))))/$I$4)-Q89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(P89/$G89))=0,1,INT(P89/$G89))))/$I$4)-Q89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))))/$I$4)-T89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(S89/$G89))=0,1,INT(S89/$G89))))/$I$4)-T89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))))/$I$4)-W89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(V89/$G89))=0,1,INT(V89/$G89))))/$I$4)-W89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))))/$I$4)-Z89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(Y89/$G89))=0,1,INT(Y89/$G89))))/$I$4)-Z89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))))/$I$4)-AC89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AB89/$G89))=0,1,INT(AB89/$G89))))/$I$4)-AC89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G89/2)*$D89)),\nIF(OR(AND($G89>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))))/$I$4)-AF89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AE89/$G89))=0,1,INT(AE89/$G89))))/$I$4)-AF89-IF($A$4,$C89,0),\n0\n))),0)","v":0.89999999999999991},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))))/$I$4)-AI89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AH89/$G89))=0,1,INT(AH89/$G89))))/$I$4)-AI89-IF($A$4,$C89,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D89,\nIF(OR(AND($G89>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D89*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))))/$I$4),\nIF(OR(AND($G89>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D89*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G89=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))))/$I$4)-AL89-IF($A$4,$C89,0),\nIF(OR(AND($G89>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G89<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G89*IF($G89*(INT(AK89/$G89))=0,1,INT(AK89/$G89))))/$I$4)-AL89-IF($A$4,$C89,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H89=\"Technology / regulatory\",IF(AV$5=$F89-2,$AV$1,IF(AV$5=$F89-1,$AW$1,IF(AV$5=$F89,$AX$1,IF(AV$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(AW$5=$F89-2,$AV$1,IF(AW$5=$F89-1,$AW$1,IF(AW$5=$F89,$AX$1,IF(AW$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(AX$5=$F89-2,$AV$1,IF(AX$5=$F89-1,$AW$1,IF(AX$5=$F89,$AX$1,IF(AX$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(AY$5=$F89-2,$AV$1,IF(AY$5=$F89-1,$AW$1,IF(AY$5=$F89,$AX$1,IF(AY$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(AZ$5=$F89-2,$AV$1,IF(AZ$5=$F89-1,$AW$1,IF(AZ$5=$F89,$AX$1,IF(AZ$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BA$5=$F89-2,$AV$1,IF(BA$5=$F89-1,$AW$1,IF(BA$5=$F89,$AX$1,IF(BA$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BB$5=$F89-2,$AV$1,IF(BB$5=$F89-1,$AW$1,IF(BB$5=$F89,$AX$1,IF(BB$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BC$5=$F89-2,$AV$1,IF(BC$5=$F89-1,$AW$1,IF(BC$5=$F89,$AX$1,IF(BC$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BD$5=$F89-2,$AV$1,IF(BD$5=$F89-1,$AW$1,IF(BD$5=$F89,$AX$1,IF(BD$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BE$5=$F89-2,$AV$1,IF(BE$5=$F89-1,$AW$1,IF(BE$5=$F89,$AX$1,IF(BE$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BF$5=$F89-2,$AV$1,IF(BF$5=$F89-1,$AW$1,IF(BF$5=$F89,$AX$1,IF(BF$5=$F89+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H89=\"Technology / regulatory\",IF(BG$5=$F89-2,$AV$1,IF(BG$5=$F89-1,$AW$1,IF(BG$5=$F89,$AX$1,IF(BG$5=$F89+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B90,'Avionics ID'!E:E,0),1)","v":715},"Flight Control Unit (FCU) panel",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A90,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I90&\"$12:\"&I90&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, EMB Regional, MC-21, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A90,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))))/$I$4)-Q90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(P90/$G90))=0,1,INT(P90/$G90))))/$I$4)-Q90-IF($A$4,$C90,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))))/$I$4)-T90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(S90/$G90))=0,1,INT(S90/$G90))))/$I$4)-T90-IF($A$4,$C90,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))))/$I$4)-W90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(V90/$G90))=0,1,INT(V90/$G90))))/$I$4)-W90-IF($A$4,$C90,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))))/$I$4)-Z90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(Y90/$G90))=0,1,INT(Y90/$G90))))/$I$4)-Z90-IF($A$4,$C90,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))))/$I$4)-AC90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AB90/$G90))=0,1,INT(AB90/$G90))))/$I$4)-AC90-IF($A$4,$C90,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G90/2)*$D90)),\nIF(OR(AND($G90>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))))/$I$4)-AF90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AE90/$G90))=0,1,INT(AE90/$G90))))/$I$4)-AF90-IF($A$4,$C90,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))))/$I$4)-AI90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AH90/$G90))=0,1,INT(AH90/$G90))))/$I$4)-AI90-IF($A$4,$C90,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D90,\nIF(OR(AND($G90>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D90*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))))/$I$4),\nIF(OR(AND($G90>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D90*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G90=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))))/$I$4)-AL90-IF($A$4,$C90,0),\nIF(OR(AND($G90>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G90<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G90*IF($G90*(INT(AK90/$G90))=0,1,INT(AK90/$G90))))/$I$4)-AL90-IF($A$4,$C90,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H90=\"Technology / regulatory\",IF(AV$5=$F90-2,$AV$1,IF(AV$5=$F90-1,$AW$1,IF(AV$5=$F90,$AX$1,IF(AV$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(AW$5=$F90-2,$AV$1,IF(AW$5=$F90-1,$AW$1,IF(AW$5=$F90,$AX$1,IF(AW$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(AX$5=$F90-2,$AV$1,IF(AX$5=$F90-1,$AW$1,IF(AX$5=$F90,$AX$1,IF(AX$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(AY$5=$F90-2,$AV$1,IF(AY$5=$F90-1,$AW$1,IF(AY$5=$F90,$AX$1,IF(AY$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(AZ$5=$F90-2,$AV$1,IF(AZ$5=$F90-1,$AW$1,IF(AZ$5=$F90,$AX$1,IF(AZ$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BA$5=$F90-2,$AV$1,IF(BA$5=$F90-1,$AW$1,IF(BA$5=$F90,$AX$1,IF(BA$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BB$5=$F90-2,$AV$1,IF(BB$5=$F90-1,$AW$1,IF(BB$5=$F90,$AX$1,IF(BB$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BC$5=$F90-2,$AV$1,IF(BC$5=$F90-1,$AW$1,IF(BC$5=$F90,$AX$1,IF(BC$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BD$5=$F90-2,$AV$1,IF(BD$5=$F90-1,$AW$1,IF(BD$5=$F90,$AX$1,IF(BD$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BE$5=$F90-2,$AV$1,IF(BE$5=$F90-1,$AW$1,IF(BE$5=$F90,$AX$1,IF(BE$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BF$5=$F90-2,$AV$1,IF(BF$5=$F90-1,$AW$1,IF(BF$5=$F90,$AX$1,IF(BF$5=$F90+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H90=\"Technology / regulatory\",IF(BG$5=$F90-2,$AV$1,IF(BG$5=$F90-1,$AW$1,IF(BG$5=$F90,$AX$1,IF(BG$5=$F90+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B91,'Avionics ID'!E:E,0),1)","v":754},"Flight Data Recorder",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A91,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I91&\"$12:\"&I91&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A91,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D91,\nIF(OR(AND($G91>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D91*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))))/$I$4),\nIF(OR(AND($G91>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D91*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G91/2)*$D91)),\nIF(OR(AND($G91>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))))/$I$4)-AC91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AB91/$G91))=0,1,INT(AB91/$G91))))/$I$4)-AC91-IF($A$4,$C91,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D91,\nIF(OR(AND($G91>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D91*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))))/$I$4),\nIF(OR(AND($G91>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D91*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G91/2)*$D91)),\nIF(OR(AND($G91>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))))/$I$4)-AF91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AE91/$G91))=0,1,INT(AE91/$G91))))/$I$4)-AF91-IF($A$4,$C91,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D91,\nIF(OR(AND($G91>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D91*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))))/$I$4),\nIF(OR(AND($G91>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D91*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))))/$I$4)-AI91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AH91/$G91))=0,1,INT(AH91/$G91))))/$I$4)-AI91-IF($A$4,$C91,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D91,\nIF(OR(AND($G91>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D91*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))))/$I$4),\nIF(OR(AND($G91>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D91*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G91=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))))/$I$4)-AL91-IF($A$4,$C91,0),\nIF(OR(AND($G91>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G91<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G91*IF($G91*(INT(AK91/$G91))=0,1,INT(AK91/$G91))))/$I$4)-AL91-IF($A$4,$C91,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H91=\"Technology / regulatory\",IF(AV$5=$F91-2,$AV$1,IF(AV$5=$F91-1,$AW$1,IF(AV$5=$F91,$AX$1,IF(AV$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(AW$5=$F91-2,$AV$1,IF(AW$5=$F91-1,$AW$1,IF(AW$5=$F91,$AX$1,IF(AW$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(AX$5=$F91-2,$AV$1,IF(AX$5=$F91-1,$AW$1,IF(AX$5=$F91,$AX$1,IF(AX$5=$F91+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H91=\"Technology / regulatory\",IF(AY$5=$F91-2,$AV$1,IF(AY$5=$F91-1,$AW$1,IF(AY$5=$F91,$AX$1,IF(AY$5=$F91+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H91=\"Technology / regulatory\",IF(AZ$5=$F91-2,$AV$1,IF(AZ$5=$F91-1,$AW$1,IF(AZ$5=$F91,$AX$1,IF(AZ$5=$F91+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H91=\"Technology / regulatory\",IF(BA$5=$F91-2,$AV$1,IF(BA$5=$F91-1,$AW$1,IF(BA$5=$F91,$AX$1,IF(BA$5=$F91+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H91=\"Technology / regulatory\",IF(BB$5=$F91-2,$AV$1,IF(BB$5=$F91-1,$AW$1,IF(BB$5=$F91,$AX$1,IF(BB$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(BC$5=$F91-2,$AV$1,IF(BC$5=$F91-1,$AW$1,IF(BC$5=$F91,$AX$1,IF(BC$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(BD$5=$F91-2,$AV$1,IF(BD$5=$F91-1,$AW$1,IF(BD$5=$F91,$AX$1,IF(BD$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(BE$5=$F91-2,$AV$1,IF(BE$5=$F91-1,$AW$1,IF(BE$5=$F91,$AX$1,IF(BE$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(BF$5=$F91-2,$AV$1,IF(BF$5=$F91-1,$AW$1,IF(BF$5=$F91,$AX$1,IF(BF$5=$F91+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H91=\"Technology / regulatory\",IF(BG$5=$F91-2,$AV$1,IF(BG$5=$F91-1,$AW$1,IF(BG$5=$F91,$AX$1,IF(BG$5=$F91+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B92,'Avionics ID'!E:E,0),1)","v":804},"Flight Guidance System (A/Pilot)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A92,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$N"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I92&\"$12:\"&I92&\"$384\"))))))","v":"A350, ARJ, B747, B777, B787, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, Reg TP, SF50, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A92,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.40600000000000003,2.077,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))))/$I$4)-Q92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(P92/$G92))=0,1,INT(P92/$G92))))/$I$4)-Q92-IF($A$4,$C92,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))))/$I$4)-T92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(S92/$G92))=0,1,INT(S92/$G92))))/$I$4)-T92-IF($A$4,$C92,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))))/$I$4)-W92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(V92/$G92))=0,1,INT(V92/$G92))))/$I$4)-W92-IF($A$4,$C92,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))))/$I$4)-Z92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(Y92/$G92))=0,1,INT(Y92/$G92))))/$I$4)-Z92-IF($A$4,$C92,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))))/$I$4)-AC92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AB92/$G92))=0,1,INT(AB92/$G92))))/$I$4)-AC92-IF($A$4,$C92,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G92/2)*$D92)),\nIF(OR(AND($G92>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))))/$I$4)-AF92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AE92/$G92))=0,1,INT(AE92/$G92))))/$I$4)-AF92-IF($A$4,$C92,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))))/$I$4)-AI92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AH92/$G92))=0,1,INT(AH92/$G92))))/$I$4)-AI92-IF($A$4,$C92,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D92,\nIF(OR(AND($G92>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D92*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))))/$I$4),\nIF(OR(AND($G92>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D92*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G92=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))))/$I$4)-AL92-IF($A$4,$C92,0),\nIF(OR(AND($G92>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G92<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G92*IF($G92*(INT(AK92/$G92))=0,1,INT(AK92/$G92))))/$I$4)-AL92-IF($A$4,$C92,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H92=\"Technology / regulatory\",IF(AV$5=$F92-2,$AV$1,IF(AV$5=$F92-1,$AW$1,IF(AV$5=$F92,$AX$1,IF(AV$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(AW$5=$F92-2,$AV$1,IF(AW$5=$F92-1,$AW$1,IF(AW$5=$F92,$AX$1,IF(AW$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(AX$5=$F92-2,$AV$1,IF(AX$5=$F92-1,$AW$1,IF(AX$5=$F92,$AX$1,IF(AX$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(AY$5=$F92-2,$AV$1,IF(AY$5=$F92-1,$AW$1,IF(AY$5=$F92,$AX$1,IF(AY$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(AZ$5=$F92-2,$AV$1,IF(AZ$5=$F92-1,$AW$1,IF(AZ$5=$F92,$AX$1,IF(AZ$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BA$5=$F92-2,$AV$1,IF(BA$5=$F92-1,$AW$1,IF(BA$5=$F92,$AX$1,IF(BA$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BB$5=$F92-2,$AV$1,IF(BB$5=$F92-1,$AW$1,IF(BB$5=$F92,$AX$1,IF(BB$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BC$5=$F92-2,$AV$1,IF(BC$5=$F92-1,$AW$1,IF(BC$5=$F92,$AX$1,IF(BC$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BD$5=$F92-2,$AV$1,IF(BD$5=$F92-1,$AW$1,IF(BD$5=$F92,$AX$1,IF(BD$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BE$5=$F92-2,$AV$1,IF(BE$5=$F92-1,$AW$1,IF(BE$5=$F92,$AX$1,IF(BE$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BF$5=$F92-2,$AV$1,IF(BF$5=$F92-1,$AW$1,IF(BF$5=$F92,$AX$1,IF(BF$5=$F92+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H92=\"Technology / regulatory\",IF(BG$5=$F92-2,$AV$1,IF(BG$5=$F92-1,$AW$1,IF(BG$5=$F92,$AX$1,IF(BG$5=$F92+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B93,'Avionics ID'!E:E,0),1)","v":835},"Flight Management System",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A93,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I93&\"$12:\"&I93&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A93,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D93,\nIF(OR(AND($G93>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D93*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))))/$I$4),\nIF(OR(AND($G93>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D93*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G93/2)*$D93)),\nIF(OR(AND($G93>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))))/$I$4)-AC93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AB93/$G93))=0,1,INT(AB93/$G93))))/$I$4)-AC93-IF($A$4,$C93,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D93,\nIF(OR(AND($G93>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D93*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))))/$I$4),\nIF(OR(AND($G93>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D93*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G93/2)*$D93)),\nIF(OR(AND($G93>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))))/$I$4)-AF93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AE93/$G93))=0,1,INT(AE93/$G93))))/$I$4)-AF93-IF($A$4,$C93,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D93,\nIF(OR(AND($G93>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D93*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))))/$I$4),\nIF(OR(AND($G93>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D93*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))))/$I$4)-AI93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AH93/$G93))=0,1,INT(AH93/$G93))))/$I$4)-AI93-IF($A$4,$C93,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D93,\nIF(OR(AND($G93>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D93*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))))/$I$4),\nIF(OR(AND($G93>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D93*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G93=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))))/$I$4)-AL93-IF($A$4,$C93,0),\nIF(OR(AND($G93>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G93<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G93*IF($G93*(INT(AK93/$G93))=0,1,INT(AK93/$G93))))/$I$4)-AL93-IF($A$4,$C93,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H93=\"Technology / regulatory\",IF(AV$5=$F93-2,$AV$1,IF(AV$5=$F93-1,$AW$1,IF(AV$5=$F93,$AX$1,IF(AV$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(AW$5=$F93-2,$AV$1,IF(AW$5=$F93-1,$AW$1,IF(AW$5=$F93,$AX$1,IF(AW$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(AX$5=$F93-2,$AV$1,IF(AX$5=$F93-1,$AW$1,IF(AX$5=$F93,$AX$1,IF(AX$5=$F93+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H93=\"Technology / regulatory\",IF(AY$5=$F93-2,$AV$1,IF(AY$5=$F93-1,$AW$1,IF(AY$5=$F93,$AX$1,IF(AY$5=$F93+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H93=\"Technology / regulatory\",IF(AZ$5=$F93-2,$AV$1,IF(AZ$5=$F93-1,$AW$1,IF(AZ$5=$F93,$AX$1,IF(AZ$5=$F93+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H93=\"Technology / regulatory\",IF(BA$5=$F93-2,$AV$1,IF(BA$5=$F93-1,$AW$1,IF(BA$5=$F93,$AX$1,IF(BA$5=$F93+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H93=\"Technology / regulatory\",IF(BB$5=$F93-2,$AV$1,IF(BB$5=$F93-1,$AW$1,IF(BB$5=$F93,$AX$1,IF(BB$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(BC$5=$F93-2,$AV$1,IF(BC$5=$F93-1,$AW$1,IF(BC$5=$F93,$AX$1,IF(BC$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(BD$5=$F93-2,$AV$1,IF(BD$5=$F93-1,$AW$1,IF(BD$5=$F93,$AX$1,IF(BD$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(BE$5=$F93-2,$AV$1,IF(BE$5=$F93-1,$AW$1,IF(BE$5=$F93,$AX$1,IF(BE$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(BF$5=$F93-2,$AV$1,IF(BF$5=$F93-1,$AW$1,IF(BF$5=$F93,$AX$1,IF(BF$5=$F93+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H93=\"Technology / regulatory\",IF(BG$5=$F93-2,$AV$1,IF(BG$5=$F93-1,$AW$1,IF(BG$5=$F93,$AX$1,IF(BG$5=$F93+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B94,'Avionics ID'!E:E,0),1)","v":716},"Flight Warning Computer (FWC)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A94,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I94&\"$12:\"&I94&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A94,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))))/$I$4)-Q94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(P94/$G94))=0,1,INT(P94/$G94))))/$I$4)-Q94-IF($A$4,$C94,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))))/$I$4)-T94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(S94/$G94))=0,1,INT(S94/$G94))))/$I$4)-T94-IF($A$4,$C94,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))))/$I$4)-W94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(V94/$G94))=0,1,INT(V94/$G94))))/$I$4)-W94-IF($A$4,$C94,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))))/$I$4)-Z94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(Y94/$G94))=0,1,INT(Y94/$G94))))/$I$4)-Z94-IF($A$4,$C94,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))))/$I$4)-AC94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AB94/$G94))=0,1,INT(AB94/$G94))))/$I$4)-AC94-IF($A$4,$C94,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G94/2)*$D94)),\nIF(OR(AND($G94>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))))/$I$4)-AF94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AE94/$G94))=0,1,INT(AE94/$G94))))/$I$4)-AF94-IF($A$4,$C94,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))))/$I$4)-AI94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AH94/$G94))=0,1,INT(AH94/$G94))))/$I$4)-AI94-IF($A$4,$C94,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D94,\nIF(OR(AND($G94>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D94*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))))/$I$4),\nIF(OR(AND($G94>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D94*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G94=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))))/$I$4)-AL94-IF($A$4,$C94,0),\nIF(OR(AND($G94>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G94<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G94*IF($G94*(INT(AK94/$G94))=0,1,INT(AK94/$G94))))/$I$4)-AL94-IF($A$4,$C94,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H94=\"Technology / regulatory\",IF(AV$5=$F94-2,$AV$1,IF(AV$5=$F94-1,$AW$1,IF(AV$5=$F94,$AX$1,IF(AV$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(AW$5=$F94-2,$AV$1,IF(AW$5=$F94-1,$AW$1,IF(AW$5=$F94,$AX$1,IF(AW$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(AX$5=$F94-2,$AV$1,IF(AX$5=$F94-1,$AW$1,IF(AX$5=$F94,$AX$1,IF(AX$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(AY$5=$F94-2,$AV$1,IF(AY$5=$F94-1,$AW$1,IF(AY$5=$F94,$AX$1,IF(AY$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(AZ$5=$F94-2,$AV$1,IF(AZ$5=$F94-1,$AW$1,IF(AZ$5=$F94,$AX$1,IF(AZ$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BA$5=$F94-2,$AV$1,IF(BA$5=$F94-1,$AW$1,IF(BA$5=$F94,$AX$1,IF(BA$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BB$5=$F94-2,$AV$1,IF(BB$5=$F94-1,$AW$1,IF(BB$5=$F94,$AX$1,IF(BB$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BC$5=$F94-2,$AV$1,IF(BC$5=$F94-1,$AW$1,IF(BC$5=$F94,$AX$1,IF(BC$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BD$5=$F94-2,$AV$1,IF(BD$5=$F94-1,$AW$1,IF(BD$5=$F94,$AX$1,IF(BD$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BE$5=$F94-2,$AV$1,IF(BE$5=$F94-1,$AW$1,IF(BE$5=$F94,$AX$1,IF(BE$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BF$5=$F94-2,$AV$1,IF(BF$5=$F94-1,$AW$1,IF(BF$5=$F94,$AX$1,IF(BF$5=$F94+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H94=\"Technology / regulatory\",IF(BG$5=$F94-2,$AV$1,IF(BG$5=$F94-1,$AW$1,IF(BG$5=$F94,$AX$1,IF(BG$5=$F94+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B95,'Avionics ID'!E:E,0),1)","v":816},"FLIR sensors",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A95,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I95&\"$12:\"&I95&\"$384\"))))))","v":"Mil Fighter"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A95,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))))/$I$4)-Q95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(P95/$G95))=0,1,INT(P95/$G95))))/$I$4)-Q95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))))/$I$4)-T95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(S95/$G95))=0,1,INT(S95/$G95))))/$I$4)-T95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))))/$I$4)-W95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(V95/$G95))=0,1,INT(V95/$G95))))/$I$4)-W95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))))/$I$4)-Z95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(Y95/$G95))=0,1,INT(Y95/$G95))))/$I$4)-Z95-IF($A$4,$C95,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))))/$I$4)-AC95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AB95/$G95))=0,1,INT(AB95/$G95))))/$I$4)-AC95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G95/2)*$D95)),\nIF(OR(AND($G95>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))))/$I$4)-AF95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AE95/$G95))=0,1,INT(AE95/$G95))))/$I$4)-AF95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))))/$I$4)-AI95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AH95/$G95))=0,1,INT(AH95/$G95))))/$I$4)-AI95-IF($A$4,$C95,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D95,\nIF(OR(AND($G95>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D95*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))))/$I$4),\nIF(OR(AND($G95>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D95*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G95=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))))/$I$4)-AL95-IF($A$4,$C95,0),\nIF(OR(AND($G95>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G95<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G95*IF($G95*(INT(AK95/$G95))=0,1,INT(AK95/$G95))))/$I$4)-AL95-IF($A$4,$C95,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H95=\"Technology / regulatory\",IF(AV$5=$F95-2,$AV$1,IF(AV$5=$F95-1,$AW$1,IF(AV$5=$F95,$AX$1,IF(AV$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(AW$5=$F95-2,$AV$1,IF(AW$5=$F95-1,$AW$1,IF(AW$5=$F95,$AX$1,IF(AW$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(AX$5=$F95-2,$AV$1,IF(AX$5=$F95-1,$AW$1,IF(AX$5=$F95,$AX$1,IF(AX$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(AY$5=$F95-2,$AV$1,IF(AY$5=$F95-1,$AW$1,IF(AY$5=$F95,$AX$1,IF(AY$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(AZ$5=$F95-2,$AV$1,IF(AZ$5=$F95-1,$AW$1,IF(AZ$5=$F95,$AX$1,IF(AZ$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BA$5=$F95-2,$AV$1,IF(BA$5=$F95-1,$AW$1,IF(BA$5=$F95,$AX$1,IF(BA$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BB$5=$F95-2,$AV$1,IF(BB$5=$F95-1,$AW$1,IF(BB$5=$F95,$AX$1,IF(BB$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BC$5=$F95-2,$AV$1,IF(BC$5=$F95-1,$AW$1,IF(BC$5=$F95,$AX$1,IF(BC$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BD$5=$F95-2,$AV$1,IF(BD$5=$F95-1,$AW$1,IF(BD$5=$F95,$AX$1,IF(BD$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BE$5=$F95-2,$AV$1,IF(BE$5=$F95-1,$AW$1,IF(BE$5=$F95,$AX$1,IF(BE$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BF$5=$F95-2,$AV$1,IF(BF$5=$F95-1,$AW$1,IF(BF$5=$F95,$AX$1,IF(BF$5=$F95+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H95=\"Technology / regulatory\",IF(BG$5=$F95-2,$AV$1,IF(BG$5=$F95-1,$AW$1,IF(BG$5=$F95,$AX$1,IF(BG$5=$F95+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B96,'Avionics ID'!E:E,0),1)","v":709},"FMGC",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A96,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I96&\"$12:\"&I96&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A96,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D96,\nIF(OR(AND($G96>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D96*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))))/$I$4),\nIF(OR(AND($G96>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D96*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G96/2)*$D96)),\nIF(OR(AND($G96>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))))/$I$4)-AC96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AB96/$G96))=0,1,INT(AB96/$G96))))/$I$4)-AC96-IF($A$4,$C96,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D96,\nIF(OR(AND($G96>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D96*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))))/$I$4),\nIF(OR(AND($G96>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D96*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G96/2)*$D96)),\nIF(OR(AND($G96>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))))/$I$4)-AF96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AE96/$G96))=0,1,INT(AE96/$G96))))/$I$4)-AF96-IF($A$4,$C96,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D96,\nIF(OR(AND($G96>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D96*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))))/$I$4),\nIF(OR(AND($G96>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D96*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))))/$I$4)-AI96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AH96/$G96))=0,1,INT(AH96/$G96))))/$I$4)-AI96-IF($A$4,$C96,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D96,\nIF(OR(AND($G96>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D96*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))))/$I$4),\nIF(OR(AND($G96>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D96*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G96=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))))/$I$4)-AL96-IF($A$4,$C96,0),\nIF(OR(AND($G96>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G96<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G96*IF($G96*(INT(AK96/$G96))=0,1,INT(AK96/$G96))))/$I$4)-AL96-IF($A$4,$C96,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H96=\"Technology / regulatory\",IF(AV$5=$F96-2,$AV$1,IF(AV$5=$F96-1,$AW$1,IF(AV$5=$F96,$AX$1,IF(AV$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(AW$5=$F96-2,$AV$1,IF(AW$5=$F96-1,$AW$1,IF(AW$5=$F96,$AX$1,IF(AW$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(AX$5=$F96-2,$AV$1,IF(AX$5=$F96-1,$AW$1,IF(AX$5=$F96,$AX$1,IF(AX$5=$F96+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H96=\"Technology / regulatory\",IF(AY$5=$F96-2,$AV$1,IF(AY$5=$F96-1,$AW$1,IF(AY$5=$F96,$AX$1,IF(AY$5=$F96+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H96=\"Technology / regulatory\",IF(AZ$5=$F96-2,$AV$1,IF(AZ$5=$F96-1,$AW$1,IF(AZ$5=$F96,$AX$1,IF(AZ$5=$F96+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H96=\"Technology / regulatory\",IF(BA$5=$F96-2,$AV$1,IF(BA$5=$F96-1,$AW$1,IF(BA$5=$F96,$AX$1,IF(BA$5=$F96+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H96=\"Technology / regulatory\",IF(BB$5=$F96-2,$AV$1,IF(BB$5=$F96-1,$AW$1,IF(BB$5=$F96,$AX$1,IF(BB$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(BC$5=$F96-2,$AV$1,IF(BC$5=$F96-1,$AW$1,IF(BC$5=$F96,$AX$1,IF(BC$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(BD$5=$F96-2,$AV$1,IF(BD$5=$F96-1,$AW$1,IF(BD$5=$F96,$AX$1,IF(BD$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(BE$5=$F96-2,$AV$1,IF(BE$5=$F96-1,$AW$1,IF(BE$5=$F96,$AX$1,IF(BE$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(BF$5=$F96-2,$AV$1,IF(BF$5=$F96-1,$AW$1,IF(BF$5=$F96,$AX$1,IF(BF$5=$F96+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H96=\"Technology / regulatory\",IF(BG$5=$F96-2,$AV$1,IF(BG$5=$F96-1,$AW$1,IF(BG$5=$F96,$AX$1,IF(BG$5=$F96+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B97,'Avionics ID'!E:E,0),1)","v":873},"GPS antenna",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A97,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I97&\"$12:\"&I97&\"$384\"))))))","v":"UAV"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A97,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))))/$I$4)-Q97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(P97/$G97))=0,1,INT(P97/$G97))))/$I$4)-Q97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))))/$I$4)-T97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(S97/$G97))=0,1,INT(S97/$G97))))/$I$4)-T97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))))/$I$4)-W97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(V97/$G97))=0,1,INT(V97/$G97))))/$I$4)-W97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))))/$I$4)-Z97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(Y97/$G97))=0,1,INT(Y97/$G97))))/$I$4)-Z97-IF($A$4,$C97,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))))/$I$4)-AC97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AB97/$G97))=0,1,INT(AB97/$G97))))/$I$4)-AC97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G97/2)*$D97)),\nIF(OR(AND($G97>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))))/$I$4)-AF97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AE97/$G97))=0,1,INT(AE97/$G97))))/$I$4)-AF97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))))/$I$4)-AI97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AH97/$G97))=0,1,INT(AH97/$G97))))/$I$4)-AI97-IF($A$4,$C97,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D97,\nIF(OR(AND($G97>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D97*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))))/$I$4),\nIF(OR(AND($G97>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D97*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G97=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))))/$I$4)-AL97-IF($A$4,$C97,0),\nIF(OR(AND($G97>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G97<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G97*IF($G97*(INT(AK97/$G97))=0,1,INT(AK97/$G97))))/$I$4)-AL97-IF($A$4,$C97,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H97=\"Technology / regulatory\",IF(AV$5=$F97-2,$AV$1,IF(AV$5=$F97-1,$AW$1,IF(AV$5=$F97,$AX$1,IF(AV$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(AW$5=$F97-2,$AV$1,IF(AW$5=$F97-1,$AW$1,IF(AW$5=$F97,$AX$1,IF(AW$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(AX$5=$F97-2,$AV$1,IF(AX$5=$F97-1,$AW$1,IF(AX$5=$F97,$AX$1,IF(AX$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(AY$5=$F97-2,$AV$1,IF(AY$5=$F97-1,$AW$1,IF(AY$5=$F97,$AX$1,IF(AY$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(AZ$5=$F97-2,$AV$1,IF(AZ$5=$F97-1,$AW$1,IF(AZ$5=$F97,$AX$1,IF(AZ$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BA$5=$F97-2,$AV$1,IF(BA$5=$F97-1,$AW$1,IF(BA$5=$F97,$AX$1,IF(BA$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BB$5=$F97-2,$AV$1,IF(BB$5=$F97-1,$AW$1,IF(BB$5=$F97,$AX$1,IF(BB$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BC$5=$F97-2,$AV$1,IF(BC$5=$F97-1,$AW$1,IF(BC$5=$F97,$AX$1,IF(BC$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BD$5=$F97-2,$AV$1,IF(BD$5=$F97-1,$AW$1,IF(BD$5=$F97,$AX$1,IF(BD$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BE$5=$F97-2,$AV$1,IF(BE$5=$F97-1,$AW$1,IF(BE$5=$F97,$AX$1,IF(BE$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BF$5=$F97-2,$AV$1,IF(BF$5=$F97-1,$AW$1,IF(BF$5=$F97,$AX$1,IF(BF$5=$F97+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H97=\"Technology / regulatory\",IF(BG$5=$F97-2,$AV$1,IF(BG$5=$F97-1,$AW$1,IF(BG$5=$F97,$AX$1,IF(BG$5=$F97+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B98,'Avionics ID'!E:E,0),1)","v":748},"Ground Proximity Warning System (GPWS/EGPWS)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A98,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ML"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I98&\"$12:\"&I98&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, B787, C919, CRJ, EMB Regional, Helo, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A98,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))))/$I$4)-Q98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(P98/$G98))=0,1,INT(P98/$G98))))/$I$4)-Q98-IF($A$4,$C98,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))))/$I$4)-T98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(S98/$G98))=0,1,INT(S98/$G98))))/$I$4)-T98-IF($A$4,$C98,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))))/$I$4)-W98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(V98/$G98))=0,1,INT(V98/$G98))))/$I$4)-W98-IF($A$4,$C98,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))))/$I$4)-Z98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(Y98/$G98))=0,1,INT(Y98/$G98))))/$I$4)-Z98-IF($A$4,$C98,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))))/$I$4)-AC98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AB98/$G98))=0,1,INT(AB98/$G98))))/$I$4)-AC98-IF($A$4,$C98,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G98/2)*$D98)),\nIF(OR(AND($G98>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))))/$I$4)-AF98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AE98/$G98))=0,1,INT(AE98/$G98))))/$I$4)-AF98-IF($A$4,$C98,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))))/$I$4)-AI98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AH98/$G98))=0,1,INT(AH98/$G98))))/$I$4)-AI98-IF($A$4,$C98,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D98,\nIF(OR(AND($G98>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D98*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))))/$I$4),\nIF(OR(AND($G98>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D98*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G98=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))))/$I$4)-AL98-IF($A$4,$C98,0),\nIF(OR(AND($G98>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G98<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G98*IF($G98*(INT(AK98/$G98))=0,1,INT(AK98/$G98))))/$I$4)-AL98-IF($A$4,$C98,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H98=\"Technology / regulatory\",IF(AV$5=$F98-2,$AV$1,IF(AV$5=$F98-1,$AW$1,IF(AV$5=$F98,$AX$1,IF(AV$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(AW$5=$F98-2,$AV$1,IF(AW$5=$F98-1,$AW$1,IF(AW$5=$F98,$AX$1,IF(AW$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(AX$5=$F98-2,$AV$1,IF(AX$5=$F98-1,$AW$1,IF(AX$5=$F98,$AX$1,IF(AX$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(AY$5=$F98-2,$AV$1,IF(AY$5=$F98-1,$AW$1,IF(AY$5=$F98,$AX$1,IF(AY$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(AZ$5=$F98-2,$AV$1,IF(AZ$5=$F98-1,$AW$1,IF(AZ$5=$F98,$AX$1,IF(AZ$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BA$5=$F98-2,$AV$1,IF(BA$5=$F98-1,$AW$1,IF(BA$5=$F98,$AX$1,IF(BA$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BB$5=$F98-2,$AV$1,IF(BB$5=$F98-1,$AW$1,IF(BB$5=$F98,$AX$1,IF(BB$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BC$5=$F98-2,$AV$1,IF(BC$5=$F98-1,$AW$1,IF(BC$5=$F98,$AX$1,IF(BC$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BD$5=$F98-2,$AV$1,IF(BD$5=$F98-1,$AW$1,IF(BD$5=$F98,$AX$1,IF(BD$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BE$5=$F98-2,$AV$1,IF(BE$5=$F98-1,$AW$1,IF(BE$5=$F98,$AX$1,IF(BE$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BF$5=$F98-2,$AV$1,IF(BF$5=$F98-1,$AW$1,IF(BF$5=$F98,$AX$1,IF(BF$5=$F98+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H98=\"Technology / regulatory\",IF(BG$5=$F98-2,$AV$1,IF(BG$5=$F98-1,$AW$1,IF(BG$5=$F98,$AX$1,IF(BG$5=$F98+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B99,'Avionics ID'!E:E,0),1)","v":768},"HF Radio",3.3333333333333333E-2,0.03,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A99,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I99&\"$12:\"&I99&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787, MD-11"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A99,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))))/$I$4)-Q99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(P99/$G99))=0,1,INT(P99/$G99))))/$I$4)-Q99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))))/$I$4)-T99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(S99/$G99))=0,1,INT(S99/$G99))))/$I$4)-T99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))))/$I$4)-W99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(V99/$G99))=0,1,INT(V99/$G99))))/$I$4)-W99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))))/$I$4)-Z99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(Y99/$G99))=0,1,INT(Y99/$G99))))/$I$4)-Z99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))))/$I$4)-AC99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AB99/$G99))=0,1,INT(AB99/$G99))))/$I$4)-AC99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G99/2)*$D99)),\nIF(OR(AND($G99>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))))/$I$4)-AF99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AE99/$G99))=0,1,INT(AE99/$G99))))/$I$4)-AF99-IF($A$4,$C99,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))))/$I$4)-AI99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AH99/$G99))=0,1,INT(AH99/$G99))))/$I$4)-AI99-IF($A$4,$C99,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D99,\nIF(OR(AND($G99>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D99*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))))/$I$4),\nIF(OR(AND($G99>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D99*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G99=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))))/$I$4)-AL99-IF($A$4,$C99,0),\nIF(OR(AND($G99>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G99<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G99*IF($G99*(INT(AK99/$G99))=0,1,INT(AK99/$G99))))/$I$4)-AL99-IF($A$4,$C99,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H99=\"Technology / regulatory\",IF(AV$5=$F99-2,$AV$1,IF(AV$5=$F99-1,$AW$1,IF(AV$5=$F99,$AX$1,IF(AV$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(AW$5=$F99-2,$AV$1,IF(AW$5=$F99-1,$AW$1,IF(AW$5=$F99,$AX$1,IF(AW$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(AX$5=$F99-2,$AV$1,IF(AX$5=$F99-1,$AW$1,IF(AX$5=$F99,$AX$1,IF(AX$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(AY$5=$F99-2,$AV$1,IF(AY$5=$F99-1,$AW$1,IF(AY$5=$F99,$AX$1,IF(AY$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(AZ$5=$F99-2,$AV$1,IF(AZ$5=$F99-1,$AW$1,IF(AZ$5=$F99,$AX$1,IF(AZ$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BA$5=$F99-2,$AV$1,IF(BA$5=$F99-1,$AW$1,IF(BA$5=$F99,$AX$1,IF(BA$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BB$5=$F99-2,$AV$1,IF(BB$5=$F99-1,$AW$1,IF(BB$5=$F99,$AX$1,IF(BB$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BC$5=$F99-2,$AV$1,IF(BC$5=$F99-1,$AW$1,IF(BC$5=$F99,$AX$1,IF(BC$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BD$5=$F99-2,$AV$1,IF(BD$5=$F99-1,$AW$1,IF(BD$5=$F99,$AX$1,IF(BD$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BE$5=$F99-2,$AV$1,IF(BE$5=$F99-1,$AW$1,IF(BE$5=$F99,$AX$1,IF(BE$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BF$5=$F99-2,$AV$1,IF(BF$5=$F99-1,$AW$1,IF(BF$5=$F99,$AX$1,IF(BF$5=$F99+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H99=\"Technology / regulatory\",IF(BG$5=$F99-2,$AV$1,IF(BG$5=$F99-1,$AW$1,IF(BG$5=$F99,$AX$1,IF(BG$5=$F99+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B100,'Avionics ID'!E:E,0),1)","v":840},"HF-9500 High Frequency Communications System",3.3333333333333333E-2,0.03,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A100,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$AZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I100&\"$12:\"&I100&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A100,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))))/$I$4)-Q100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(P100/$G100))=0,1,INT(P100/$G100))))/$I$4)-Q100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))))/$I$4)-T100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(S100/$G100))=0,1,INT(S100/$G100))))/$I$4)-T100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))))/$I$4)-W100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(V100/$G100))=0,1,INT(V100/$G100))))/$I$4)-W100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))))/$I$4)-Z100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(Y100/$G100))=0,1,INT(Y100/$G100))))/$I$4)-Z100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))))/$I$4)-AC100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AB100/$G100))=0,1,INT(AB100/$G100))))/$I$4)-AC100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G100/2)*$D100)),\nIF(OR(AND($G100>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))))/$I$4)-AF100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AE100/$G100))=0,1,INT(AE100/$G100))))/$I$4)-AF100-IF($A$4,$C100,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))))/$I$4)-AI100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AH100/$G100))=0,1,INT(AH100/$G100))))/$I$4)-AI100-IF($A$4,$C100,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D100,\nIF(OR(AND($G100>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D100*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))))/$I$4),\nIF(OR(AND($G100>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D100*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G100=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))))/$I$4)-AL100-IF($A$4,$C100,0),\nIF(OR(AND($G100>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G100<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G100*IF($G100*(INT(AK100/$G100))=0,1,INT(AK100/$G100))))/$I$4)-AL100-IF($A$4,$C100,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H100=\"Technology / regulatory\",IF(AV$5=$F100-2,$AV$1,IF(AV$5=$F100-1,$AW$1,IF(AV$5=$F100,$AX$1,IF(AV$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(AW$5=$F100-2,$AV$1,IF(AW$5=$F100-1,$AW$1,IF(AW$5=$F100,$AX$1,IF(AW$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(AX$5=$F100-2,$AV$1,IF(AX$5=$F100-1,$AW$1,IF(AX$5=$F100,$AX$1,IF(AX$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(AY$5=$F100-2,$AV$1,IF(AY$5=$F100-1,$AW$1,IF(AY$5=$F100,$AX$1,IF(AY$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(AZ$5=$F100-2,$AV$1,IF(AZ$5=$F100-1,$AW$1,IF(AZ$5=$F100,$AX$1,IF(AZ$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BA$5=$F100-2,$AV$1,IF(BA$5=$F100-1,$AW$1,IF(BA$5=$F100,$AX$1,IF(BA$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BB$5=$F100-2,$AV$1,IF(BB$5=$F100-1,$AW$1,IF(BB$5=$F100,$AX$1,IF(BB$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BC$5=$F100-2,$AV$1,IF(BC$5=$F100-1,$AW$1,IF(BC$5=$F100,$AX$1,IF(BC$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BD$5=$F100-2,$AV$1,IF(BD$5=$F100-1,$AW$1,IF(BD$5=$F100,$AX$1,IF(BD$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BE$5=$F100-2,$AV$1,IF(BE$5=$F100-1,$AW$1,IF(BE$5=$F100,$AX$1,IF(BE$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BF$5=$F100-2,$AV$1,IF(BF$5=$F100-1,$AW$1,IF(BF$5=$F100,$AX$1,IF(BF$5=$F100+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H100=\"Technology / regulatory\",IF(BG$5=$F100-2,$AV$1,IF(BG$5=$F100-1,$AW$1,IF(BG$5=$F100,$AX$1,IF(BG$5=$F100+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B101,'Avionics ID'!E:E,0),1)","v":800},"High speed and fibre optics data/signalling network databuses",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A101,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I101&\"$12:\"&I101&\"$384\"))))))","v":"Attack, Stealth"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A101,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))))/$I$4)-Q101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(P101/$G101))=0,1,INT(P101/$G101))))/$I$4)-Q101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))))/$I$4)-T101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(S101/$G101))=0,1,INT(S101/$G101))))/$I$4)-T101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))))/$I$4)-W101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(V101/$G101))=0,1,INT(V101/$G101))))/$I$4)-W101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))))/$I$4)-Z101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(Y101/$G101))=0,1,INT(Y101/$G101))))/$I$4)-Z101-IF($A$4,$C101,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))))/$I$4)-AC101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AB101/$G101))=0,1,INT(AB101/$G101))))/$I$4)-AC101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G101/2)*$D101)),\nIF(OR(AND($G101>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))))/$I$4)-AF101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AE101/$G101))=0,1,INT(AE101/$G101))))/$I$4)-AF101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))))/$I$4)-AI101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AH101/$G101))=0,1,INT(AH101/$G101))))/$I$4)-AI101-IF($A$4,$C101,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D101,\nIF(OR(AND($G101>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D101*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))))/$I$4),\nIF(OR(AND($G101>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D101*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G101=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))))/$I$4)-AL101-IF($A$4,$C101,0),\nIF(OR(AND($G101>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G101<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G101*IF($G101*(INT(AK101/$G101))=0,1,INT(AK101/$G101))))/$I$4)-AL101-IF($A$4,$C101,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H101=\"Technology / regulatory\",IF(AV$5=$F101-2,$AV$1,IF(AV$5=$F101-1,$AW$1,IF(AV$5=$F101,$AX$1,IF(AV$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(AW$5=$F101-2,$AV$1,IF(AW$5=$F101-1,$AW$1,IF(AW$5=$F101,$AX$1,IF(AW$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(AX$5=$F101-2,$AV$1,IF(AX$5=$F101-1,$AW$1,IF(AX$5=$F101,$AX$1,IF(AX$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(AY$5=$F101-2,$AV$1,IF(AY$5=$F101-1,$AW$1,IF(AY$5=$F101,$AX$1,IF(AY$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(AZ$5=$F101-2,$AV$1,IF(AZ$5=$F101-1,$AW$1,IF(AZ$5=$F101,$AX$1,IF(AZ$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BA$5=$F101-2,$AV$1,IF(BA$5=$F101-1,$AW$1,IF(BA$5=$F101,$AX$1,IF(BA$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BB$5=$F101-2,$AV$1,IF(BB$5=$F101-1,$AW$1,IF(BB$5=$F101,$AX$1,IF(BB$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BC$5=$F101-2,$AV$1,IF(BC$5=$F101-1,$AW$1,IF(BC$5=$F101,$AX$1,IF(BC$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BD$5=$F101-2,$AV$1,IF(BD$5=$F101-1,$AW$1,IF(BD$5=$F101,$AX$1,IF(BD$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BE$5=$F101-2,$AV$1,IF(BE$5=$F101-1,$AW$1,IF(BE$5=$F101,$AX$1,IF(BE$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BF$5=$F101-2,$AV$1,IF(BF$5=$F101-1,$AW$1,IF(BF$5=$F101,$AX$1,IF(BF$5=$F101+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H101=\"Technology / regulatory\",IF(BG$5=$F101-2,$AV$1,IF(BG$5=$F101-1,$AW$1,IF(BG$5=$F101,$AX$1,IF(BG$5=$F101+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B102,'Avionics ID'!E:E,0),1)","v":781},"HST 2100 ",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A102,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I102&\"$12:\"&I102&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A102,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))))/$I$4)-Q102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(P102/$G102))=0,1,INT(P102/$G102))))/$I$4)-Q102-IF($A$4,$C102,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))))/$I$4)-T102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(S102/$G102))=0,1,INT(S102/$G102))))/$I$4)-T102-IF($A$4,$C102,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))))/$I$4)-W102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(V102/$G102))=0,1,INT(V102/$G102))))/$I$4)-W102-IF($A$4,$C102,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))))/$I$4)-Z102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(Y102/$G102))=0,1,INT(Y102/$G102))))/$I$4)-Z102-IF($A$4,$C102,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))))/$I$4)-AC102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AB102/$G102))=0,1,INT(AB102/$G102))))/$I$4)-AC102-IF($A$4,$C102,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G102/2)*$D102)),\nIF(OR(AND($G102>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))))/$I$4)-AF102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AE102/$G102))=0,1,INT(AE102/$G102))))/$I$4)-AF102-IF($A$4,$C102,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))))/$I$4)-AI102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AH102/$G102))=0,1,INT(AH102/$G102))))/$I$4)-AI102-IF($A$4,$C102,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D102,\nIF(OR(AND($G102>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D102*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))))/$I$4),\nIF(OR(AND($G102>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D102*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G102=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))))/$I$4)-AL102-IF($A$4,$C102,0),\nIF(OR(AND($G102>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G102<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G102*IF($G102*(INT(AK102/$G102))=0,1,INT(AK102/$G102))))/$I$4)-AL102-IF($A$4,$C102,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H102=\"Technology / regulatory\",IF(AV$5=$F102-2,$AV$1,IF(AV$5=$F102-1,$AW$1,IF(AV$5=$F102,$AX$1,IF(AV$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(AW$5=$F102-2,$AV$1,IF(AW$5=$F102-1,$AW$1,IF(AW$5=$F102,$AX$1,IF(AW$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(AX$5=$F102-2,$AV$1,IF(AX$5=$F102-1,$AW$1,IF(AX$5=$F102,$AX$1,IF(AX$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(AY$5=$F102-2,$AV$1,IF(AY$5=$F102-1,$AW$1,IF(AY$5=$F102,$AX$1,IF(AY$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(AZ$5=$F102-2,$AV$1,IF(AZ$5=$F102-1,$AW$1,IF(AZ$5=$F102,$AX$1,IF(AZ$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BA$5=$F102-2,$AV$1,IF(BA$5=$F102-1,$AW$1,IF(BA$5=$F102,$AX$1,IF(BA$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BB$5=$F102-2,$AV$1,IF(BB$5=$F102-1,$AW$1,IF(BB$5=$F102,$AX$1,IF(BB$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BC$5=$F102-2,$AV$1,IF(BC$5=$F102-1,$AW$1,IF(BC$5=$F102,$AX$1,IF(BC$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BD$5=$F102-2,$AV$1,IF(BD$5=$F102-1,$AW$1,IF(BD$5=$F102,$AX$1,IF(BD$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BE$5=$F102-2,$AV$1,IF(BE$5=$F102-1,$AW$1,IF(BE$5=$F102,$AX$1,IF(BE$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BF$5=$F102-2,$AV$1,IF(BF$5=$F102-1,$AW$1,IF(BF$5=$F102,$AX$1,IF(BF$5=$F102+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H102=\"Technology / regulatory\",IF(BG$5=$F102-2,$AV$1,IF(BG$5=$F102-1,$AW$1,IF(BG$5=$F102,$AX$1,IF(BG$5=$F102+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B103,'Avionics ID'!E:E,0),1)","v":730},"HUD display system",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A103,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I103&\"$12:\"&I103&\"$384\"))))))","v":"A220, A320, A321, A330 LMXT, A330 MRTT, A350, ARJ, ATR, B717, B737, B747, B757, B777, B787, C919, CRJ, EMB Regional, MC-21, Mil Fighter, Mil Transport, Military Jet, Military TP, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A103,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D103,\nIF(OR(AND($G103>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D103*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))))/$I$4),\nIF(OR(AND($G103>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D103*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G103/2)*$D103)),\nIF(OR(AND($G103>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))))/$I$4)-AC103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AB103/$G103))=0,1,INT(AB103/$G103))))/$I$4)-AC103-IF($A$4,$C103,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D103,\nIF(OR(AND($G103>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D103*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))))/$I$4),\nIF(OR(AND($G103>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D103*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G103/2)*$D103)),\nIF(OR(AND($G103>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))))/$I$4)-AF103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AE103/$G103))=0,1,INT(AE103/$G103))))/$I$4)-AF103-IF($A$4,$C103,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D103,\nIF(OR(AND($G103>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D103*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))))/$I$4),\nIF(OR(AND($G103>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D103*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))))/$I$4)-AI103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AH103/$G103))=0,1,INT(AH103/$G103))))/$I$4)-AI103-IF($A$4,$C103,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D103,\nIF(OR(AND($G103>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D103*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))))/$I$4),\nIF(OR(AND($G103>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D103*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G103=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))))/$I$4)-AL103-IF($A$4,$C103,0),\nIF(OR(AND($G103>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G103<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G103*IF($G103*(INT(AK103/$G103))=0,1,INT(AK103/$G103))))/$I$4)-AL103-IF($A$4,$C103,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H103=\"Technology / regulatory\",IF(AV$5=$F103-2,$AV$1,IF(AV$5=$F103-1,$AW$1,IF(AV$5=$F103,$AX$1,IF(AV$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(AW$5=$F103-2,$AV$1,IF(AW$5=$F103-1,$AW$1,IF(AW$5=$F103,$AX$1,IF(AW$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(AX$5=$F103-2,$AV$1,IF(AX$5=$F103-1,$AW$1,IF(AX$5=$F103,$AX$1,IF(AX$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(AY$5=$F103-2,$AV$1,IF(AY$5=$F103-1,$AW$1,IF(AY$5=$F103,$AX$1,IF(AY$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(AZ$5=$F103-2,$AV$1,IF(AZ$5=$F103-1,$AW$1,IF(AZ$5=$F103,$AX$1,IF(AZ$5=$F103+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H103=\"Technology / regulatory\",IF(BA$5=$F103-2,$AV$1,IF(BA$5=$F103-1,$AW$1,IF(BA$5=$F103,$AX$1,IF(BA$5=$F103+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H103=\"Technology / regulatory\",IF(BB$5=$F103-2,$AV$1,IF(BB$5=$F103-1,$AW$1,IF(BB$5=$F103,$AX$1,IF(BB$5=$F103+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H103=\"Technology / regulatory\",IF(BC$5=$F103-2,$AV$1,IF(BC$5=$F103-1,$AW$1,IF(BC$5=$F103,$AX$1,IF(BC$5=$F103+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H103=\"Technology / regulatory\",IF(BD$5=$F103-2,$AV$1,IF(BD$5=$F103-1,$AW$1,IF(BD$5=$F103,$AX$1,IF(BD$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(BE$5=$F103-2,$AV$1,IF(BE$5=$F103-1,$AW$1,IF(BE$5=$F103,$AX$1,IF(BE$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(BF$5=$F103-2,$AV$1,IF(BF$5=$F103-1,$AW$1,IF(BF$5=$F103,$AX$1,IF(BF$5=$F103+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H103=\"Technology / regulatory\",IF(BG$5=$F103-2,$AV$1,IF(BG$5=$F103-1,$AW$1,IF(BG$5=$F103,$AX$1,IF(BG$5=$F103+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B104,'Avionics ID'!E:E,0),1)","v":833},"IMA",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A104,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I104&\"$12:\"&I104&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Attack Helo, Helo, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A104,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))))/$I$4)-Q104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(P104/$G104))=0,1,INT(P104/$G104))))/$I$4)-Q104-IF($A$4,$C104,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))))/$I$4)-T104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(S104/$G104))=0,1,INT(S104/$G104))))/$I$4)-T104-IF($A$4,$C104,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))))/$I$4)-W104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(V104/$G104))=0,1,INT(V104/$G104))))/$I$4)-W104-IF($A$4,$C104,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))))/$I$4)-Z104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(Y104/$G104))=0,1,INT(Y104/$G104))))/$I$4)-Z104-IF($A$4,$C104,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))))/$I$4)-AC104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AB104/$G104))=0,1,INT(AB104/$G104))))/$I$4)-AC104-IF($A$4,$C104,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G104/2)*$D104)),\nIF(OR(AND($G104>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))))/$I$4)-AF104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AE104/$G104))=0,1,INT(AE104/$G104))))/$I$4)-AF104-IF($A$4,$C104,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))))/$I$4)-AI104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AH104/$G104))=0,1,INT(AH104/$G104))))/$I$4)-AI104-IF($A$4,$C104,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D104,\nIF(OR(AND($G104>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D104*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))))/$I$4),\nIF(OR(AND($G104>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D104*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G104=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))))/$I$4)-AL104-IF($A$4,$C104,0),\nIF(OR(AND($G104>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G104<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G104*IF($G104*(INT(AK104/$G104))=0,1,INT(AK104/$G104))))/$I$4)-AL104-IF($A$4,$C104,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H104=\"Technology / regulatory\",IF(AV$5=$F104-2,$AV$1,IF(AV$5=$F104-1,$AW$1,IF(AV$5=$F104,$AX$1,IF(AV$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(AW$5=$F104-2,$AV$1,IF(AW$5=$F104-1,$AW$1,IF(AW$5=$F104,$AX$1,IF(AW$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(AX$5=$F104-2,$AV$1,IF(AX$5=$F104-1,$AW$1,IF(AX$5=$F104,$AX$1,IF(AX$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(AY$5=$F104-2,$AV$1,IF(AY$5=$F104-1,$AW$1,IF(AY$5=$F104,$AX$1,IF(AY$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(AZ$5=$F104-2,$AV$1,IF(AZ$5=$F104-1,$AW$1,IF(AZ$5=$F104,$AX$1,IF(AZ$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BA$5=$F104-2,$AV$1,IF(BA$5=$F104-1,$AW$1,IF(BA$5=$F104,$AX$1,IF(BA$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BB$5=$F104-2,$AV$1,IF(BB$5=$F104-1,$AW$1,IF(BB$5=$F104,$AX$1,IF(BB$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BC$5=$F104-2,$AV$1,IF(BC$5=$F104-1,$AW$1,IF(BC$5=$F104,$AX$1,IF(BC$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BD$5=$F104-2,$AV$1,IF(BD$5=$F104-1,$AW$1,IF(BD$5=$F104,$AX$1,IF(BD$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BE$5=$F104-2,$AV$1,IF(BE$5=$F104-1,$AW$1,IF(BE$5=$F104,$AX$1,IF(BE$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BF$5=$F104-2,$AV$1,IF(BF$5=$F104-1,$AW$1,IF(BF$5=$F104,$AX$1,IF(BF$5=$F104+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H104=\"Technology / regulatory\",IF(BG$5=$F104-2,$AV$1,IF(BG$5=$F104-1,$AW$1,IF(BG$5=$F104,$AX$1,IF(BG$5=$F104+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B105,'Avionics ID'!E:E,0),1)","v":813},"IN/GPS system ",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A105,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I105&\"$12:\"&I105&\"$384\"))))))","v":"Mil Fighter"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A105,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))))/$I$4)-Q105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(P105/$G105))=0,1,INT(P105/$G105))))/$I$4)-Q105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))))/$I$4)-T105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(S105/$G105))=0,1,INT(S105/$G105))))/$I$4)-T105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))))/$I$4)-W105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(V105/$G105))=0,1,INT(V105/$G105))))/$I$4)-W105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))))/$I$4)-Z105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(Y105/$G105))=0,1,INT(Y105/$G105))))/$I$4)-Z105-IF($A$4,$C105,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))))/$I$4)-AC105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AB105/$G105))=0,1,INT(AB105/$G105))))/$I$4)-AC105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G105/2)*$D105)),\nIF(OR(AND($G105>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))))/$I$4)-AF105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AE105/$G105))=0,1,INT(AE105/$G105))))/$I$4)-AF105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))))/$I$4)-AI105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AH105/$G105))=0,1,INT(AH105/$G105))))/$I$4)-AI105-IF($A$4,$C105,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D105,\nIF(OR(AND($G105>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D105*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))))/$I$4),\nIF(OR(AND($G105>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D105*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G105=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))))/$I$4)-AL105-IF($A$4,$C105,0),\nIF(OR(AND($G105>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G105<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G105*IF($G105*(INT(AK105/$G105))=0,1,INT(AK105/$G105))))/$I$4)-AL105-IF($A$4,$C105,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H105=\"Technology / regulatory\",IF(AV$5=$F105-2,$AV$1,IF(AV$5=$F105-1,$AW$1,IF(AV$5=$F105,$AX$1,IF(AV$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(AW$5=$F105-2,$AV$1,IF(AW$5=$F105-1,$AW$1,IF(AW$5=$F105,$AX$1,IF(AW$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(AX$5=$F105-2,$AV$1,IF(AX$5=$F105-1,$AW$1,IF(AX$5=$F105,$AX$1,IF(AX$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(AY$5=$F105-2,$AV$1,IF(AY$5=$F105-1,$AW$1,IF(AY$5=$F105,$AX$1,IF(AY$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(AZ$5=$F105-2,$AV$1,IF(AZ$5=$F105-1,$AW$1,IF(AZ$5=$F105,$AX$1,IF(AZ$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BA$5=$F105-2,$AV$1,IF(BA$5=$F105-1,$AW$1,IF(BA$5=$F105,$AX$1,IF(BA$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BB$5=$F105-2,$AV$1,IF(BB$5=$F105-1,$AW$1,IF(BB$5=$F105,$AX$1,IF(BB$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BC$5=$F105-2,$AV$1,IF(BC$5=$F105-1,$AW$1,IF(BC$5=$F105,$AX$1,IF(BC$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BD$5=$F105-2,$AV$1,IF(BD$5=$F105-1,$AW$1,IF(BD$5=$F105,$AX$1,IF(BD$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BE$5=$F105-2,$AV$1,IF(BE$5=$F105-1,$AW$1,IF(BE$5=$F105,$AX$1,IF(BE$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BF$5=$F105-2,$AV$1,IF(BF$5=$F105-1,$AW$1,IF(BF$5=$F105,$AX$1,IF(BF$5=$F105+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H105=\"Technology / regulatory\",IF(BG$5=$F105-2,$AV$1,IF(BG$5=$F105-1,$AW$1,IF(BG$5=$F105,$AX$1,IF(BG$5=$F105+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B106,'Avionics ID'!E:E,0),1)","v":826},"Inertial Ref Unit (IRU)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A106,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I106&\"$12:\"&I106&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A106,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))))/$I$4)-Q106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(P106/$G106))=0,1,INT(P106/$G106))))/$I$4)-Q106-IF($A$4,$C106,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))))/$I$4)-T106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(S106/$G106))=0,1,INT(S106/$G106))))/$I$4)-T106-IF($A$4,$C106,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))))/$I$4)-W106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(V106/$G106))=0,1,INT(V106/$G106))))/$I$4)-W106-IF($A$4,$C106,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))))/$I$4)-Z106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(Y106/$G106))=0,1,INT(Y106/$G106))))/$I$4)-Z106-IF($A$4,$C106,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))))/$I$4)-AC106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AB106/$G106))=0,1,INT(AB106/$G106))))/$I$4)-AC106-IF($A$4,$C106,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G106/2)*$D106)),\nIF(OR(AND($G106>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))))/$I$4)-AF106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AE106/$G106))=0,1,INT(AE106/$G106))))/$I$4)-AF106-IF($A$4,$C106,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))))/$I$4)-AI106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AH106/$G106))=0,1,INT(AH106/$G106))))/$I$4)-AI106-IF($A$4,$C106,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D106,\nIF(OR(AND($G106>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D106*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))))/$I$4),\nIF(OR(AND($G106>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D106*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G106=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))))/$I$4)-AL106-IF($A$4,$C106,0),\nIF(OR(AND($G106>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G106<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G106*IF($G106*(INT(AK106/$G106))=0,1,INT(AK106/$G106))))/$I$4)-AL106-IF($A$4,$C106,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H106=\"Technology / regulatory\",IF(AV$5=$F106-2,$AV$1,IF(AV$5=$F106-1,$AW$1,IF(AV$5=$F106,$AX$1,IF(AV$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(AW$5=$F106-2,$AV$1,IF(AW$5=$F106-1,$AW$1,IF(AW$5=$F106,$AX$1,IF(AW$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(AX$5=$F106-2,$AV$1,IF(AX$5=$F106-1,$AW$1,IF(AX$5=$F106,$AX$1,IF(AX$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(AY$5=$F106-2,$AV$1,IF(AY$5=$F106-1,$AW$1,IF(AY$5=$F106,$AX$1,IF(AY$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(AZ$5=$F106-2,$AV$1,IF(AZ$5=$F106-1,$AW$1,IF(AZ$5=$F106,$AX$1,IF(AZ$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BA$5=$F106-2,$AV$1,IF(BA$5=$F106-1,$AW$1,IF(BA$5=$F106,$AX$1,IF(BA$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BB$5=$F106-2,$AV$1,IF(BB$5=$F106-1,$AW$1,IF(BB$5=$F106,$AX$1,IF(BB$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BC$5=$F106-2,$AV$1,IF(BC$5=$F106-1,$AW$1,IF(BC$5=$F106,$AX$1,IF(BC$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BD$5=$F106-2,$AV$1,IF(BD$5=$F106-1,$AW$1,IF(BD$5=$F106,$AX$1,IF(BD$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BE$5=$F106-2,$AV$1,IF(BE$5=$F106-1,$AW$1,IF(BE$5=$F106,$AX$1,IF(BE$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BF$5=$F106-2,$AV$1,IF(BF$5=$F106-1,$AW$1,IF(BF$5=$F106,$AX$1,IF(BF$5=$F106+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H106=\"Technology / regulatory\",IF(BG$5=$F106-2,$AV$1,IF(BG$5=$F106-1,$AW$1,IF(BG$5=$F106,$AX$1,IF(BG$5=$F106+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B107,'Avionics ID'!E:E,0),1)","v":834},"Inertial Reference System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A107,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I107&\"$12:\"&I107&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A107,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))))/$I$4)-Q107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(P107/$G107))=0,1,INT(P107/$G107))))/$I$4)-Q107-IF($A$4,$C107,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))))/$I$4)-T107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(S107/$G107))=0,1,INT(S107/$G107))))/$I$4)-T107-IF($A$4,$C107,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))))/$I$4)-W107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(V107/$G107))=0,1,INT(V107/$G107))))/$I$4)-W107-IF($A$4,$C107,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))))/$I$4)-Z107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(Y107/$G107))=0,1,INT(Y107/$G107))))/$I$4)-Z107-IF($A$4,$C107,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))))/$I$4)-AC107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AB107/$G107))=0,1,INT(AB107/$G107))))/$I$4)-AC107-IF($A$4,$C107,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G107/2)*$D107)),\nIF(OR(AND($G107>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))))/$I$4)-AF107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AE107/$G107))=0,1,INT(AE107/$G107))))/$I$4)-AF107-IF($A$4,$C107,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))))/$I$4)-AI107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AH107/$G107))=0,1,INT(AH107/$G107))))/$I$4)-AI107-IF($A$4,$C107,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D107,\nIF(OR(AND($G107>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D107*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))))/$I$4),\nIF(OR(AND($G107>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D107*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G107=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))))/$I$4)-AL107-IF($A$4,$C107,0),\nIF(OR(AND($G107>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G107<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G107*IF($G107*(INT(AK107/$G107))=0,1,INT(AK107/$G107))))/$I$4)-AL107-IF($A$4,$C107,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H107=\"Technology / regulatory\",IF(AV$5=$F107-2,$AV$1,IF(AV$5=$F107-1,$AW$1,IF(AV$5=$F107,$AX$1,IF(AV$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(AW$5=$F107-2,$AV$1,IF(AW$5=$F107-1,$AW$1,IF(AW$5=$F107,$AX$1,IF(AW$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(AX$5=$F107-2,$AV$1,IF(AX$5=$F107-1,$AW$1,IF(AX$5=$F107,$AX$1,IF(AX$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(AY$5=$F107-2,$AV$1,IF(AY$5=$F107-1,$AW$1,IF(AY$5=$F107,$AX$1,IF(AY$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(AZ$5=$F107-2,$AV$1,IF(AZ$5=$F107-1,$AW$1,IF(AZ$5=$F107,$AX$1,IF(AZ$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BA$5=$F107-2,$AV$1,IF(BA$5=$F107-1,$AW$1,IF(BA$5=$F107,$AX$1,IF(BA$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BB$5=$F107-2,$AV$1,IF(BB$5=$F107-1,$AW$1,IF(BB$5=$F107,$AX$1,IF(BB$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BC$5=$F107-2,$AV$1,IF(BC$5=$F107-1,$AW$1,IF(BC$5=$F107,$AX$1,IF(BC$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BD$5=$F107-2,$AV$1,IF(BD$5=$F107-1,$AW$1,IF(BD$5=$F107,$AX$1,IF(BD$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BE$5=$F107-2,$AV$1,IF(BE$5=$F107-1,$AW$1,IF(BE$5=$F107,$AX$1,IF(BE$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BF$5=$F107-2,$AV$1,IF(BF$5=$F107-1,$AW$1,IF(BF$5=$F107,$AX$1,IF(BF$5=$F107+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H107=\"Technology / regulatory\",IF(BG$5=$F107-2,$AV$1,IF(BG$5=$F107-1,$AW$1,IF(BG$5=$F107,$AX$1,IF(BG$5=$F107+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B108,'Avionics ID'!E:E,0),1)","v":857},"Infra-red countermeasure",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A108,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I108&\"$12:\"&I108&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A108,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))))/$I$4)-Q108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(P108/$G108))=0,1,INT(P108/$G108))))/$I$4)-Q108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))))/$I$4)-T108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(S108/$G108))=0,1,INT(S108/$G108))))/$I$4)-T108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))))/$I$4)-W108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(V108/$G108))=0,1,INT(V108/$G108))))/$I$4)-W108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))))/$I$4)-Z108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(Y108/$G108))=0,1,INT(Y108/$G108))))/$I$4)-Z108-IF($A$4,$C108,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))))/$I$4)-AC108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AB108/$G108))=0,1,INT(AB108/$G108))))/$I$4)-AC108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G108/2)*$D108)),\nIF(OR(AND($G108>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))))/$I$4)-AF108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AE108/$G108))=0,1,INT(AE108/$G108))))/$I$4)-AF108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))))/$I$4)-AI108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AH108/$G108))=0,1,INT(AH108/$G108))))/$I$4)-AI108-IF($A$4,$C108,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D108,\nIF(OR(AND($G108>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D108*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))))/$I$4),\nIF(OR(AND($G108>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D108*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G108=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))))/$I$4)-AL108-IF($A$4,$C108,0),\nIF(OR(AND($G108>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G108<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G108*IF($G108*(INT(AK108/$G108))=0,1,INT(AK108/$G108))))/$I$4)-AL108-IF($A$4,$C108,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H108=\"Technology / regulatory\",IF(AV$5=$F108-2,$AV$1,IF(AV$5=$F108-1,$AW$1,IF(AV$5=$F108,$AX$1,IF(AV$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(AW$5=$F108-2,$AV$1,IF(AW$5=$F108-1,$AW$1,IF(AW$5=$F108,$AX$1,IF(AW$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(AX$5=$F108-2,$AV$1,IF(AX$5=$F108-1,$AW$1,IF(AX$5=$F108,$AX$1,IF(AX$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(AY$5=$F108-2,$AV$1,IF(AY$5=$F108-1,$AW$1,IF(AY$5=$F108,$AX$1,IF(AY$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(AZ$5=$F108-2,$AV$1,IF(AZ$5=$F108-1,$AW$1,IF(AZ$5=$F108,$AX$1,IF(AZ$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BA$5=$F108-2,$AV$1,IF(BA$5=$F108-1,$AW$1,IF(BA$5=$F108,$AX$1,IF(BA$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BB$5=$F108-2,$AV$1,IF(BB$5=$F108-1,$AW$1,IF(BB$5=$F108,$AX$1,IF(BB$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BC$5=$F108-2,$AV$1,IF(BC$5=$F108-1,$AW$1,IF(BC$5=$F108,$AX$1,IF(BC$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BD$5=$F108-2,$AV$1,IF(BD$5=$F108-1,$AW$1,IF(BD$5=$F108,$AX$1,IF(BD$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BE$5=$F108-2,$AV$1,IF(BE$5=$F108-1,$AW$1,IF(BE$5=$F108,$AX$1,IF(BE$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BF$5=$F108-2,$AV$1,IF(BF$5=$F108-1,$AW$1,IF(BF$5=$F108,$AX$1,IF(BF$5=$F108+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H108=\"Technology / regulatory\",IF(BG$5=$F108-2,$AV$1,IF(BG$5=$F108-1,$AW$1,IF(BG$5=$F108,$AX$1,IF(BG$5=$F108+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B109,'Avionics ID'!E:E,0),1)","v":822},"Integrated Avionics computers (IACs)",6.6666666666666666E-2,0.03,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A109,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I109&\"$12:\"&I109&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A109,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))))/$I$4)-Q109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(P109/$G109))=0,1,INT(P109/$G109))))/$I$4)-Q109-IF($A$4,$C109,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))))/$I$4)-T109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(S109/$G109))=0,1,INT(S109/$G109))))/$I$4)-T109-IF($A$4,$C109,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))))/$I$4)-W109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(V109/$G109))=0,1,INT(V109/$G109))))/$I$4)-W109-IF($A$4,$C109,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))))/$I$4)-Z109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(Y109/$G109))=0,1,INT(Y109/$G109))))/$I$4)-Z109-IF($A$4,$C109,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))))/$I$4)-AC109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AB109/$G109))=0,1,INT(AB109/$G109))))/$I$4)-AC109-IF($A$4,$C109,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G109/2)*$D109)),\nIF(OR(AND($G109>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))))/$I$4)-AF109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AE109/$G109))=0,1,INT(AE109/$G109))))/$I$4)-AF109-IF($A$4,$C109,0),\n0\n))),0)","v":0.22499999999999998},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))))/$I$4)-AI109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AH109/$G109))=0,1,INT(AH109/$G109))))/$I$4)-AI109-IF($A$4,$C109,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D109,\nIF(OR(AND($G109>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D109*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))))/$I$4),\nIF(OR(AND($G109>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D109*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G109=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))))/$I$4)-AL109-IF($A$4,$C109,0),\nIF(OR(AND($G109>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G109<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G109*IF($G109*(INT(AK109/$G109))=0,1,INT(AK109/$G109))))/$I$4)-AL109-IF($A$4,$C109,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H109=\"Technology / regulatory\",IF(AV$5=$F109-2,$AV$1,IF(AV$5=$F109-1,$AW$1,IF(AV$5=$F109,$AX$1,IF(AV$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(AW$5=$F109-2,$AV$1,IF(AW$5=$F109-1,$AW$1,IF(AW$5=$F109,$AX$1,IF(AW$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(AX$5=$F109-2,$AV$1,IF(AX$5=$F109-1,$AW$1,IF(AX$5=$F109,$AX$1,IF(AX$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(AY$5=$F109-2,$AV$1,IF(AY$5=$F109-1,$AW$1,IF(AY$5=$F109,$AX$1,IF(AY$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(AZ$5=$F109-2,$AV$1,IF(AZ$5=$F109-1,$AW$1,IF(AZ$5=$F109,$AX$1,IF(AZ$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BA$5=$F109-2,$AV$1,IF(BA$5=$F109-1,$AW$1,IF(BA$5=$F109,$AX$1,IF(BA$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BB$5=$F109-2,$AV$1,IF(BB$5=$F109-1,$AW$1,IF(BB$5=$F109,$AX$1,IF(BB$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BC$5=$F109-2,$AV$1,IF(BC$5=$F109-1,$AW$1,IF(BC$5=$F109,$AX$1,IF(BC$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BD$5=$F109-2,$AV$1,IF(BD$5=$F109-1,$AW$1,IF(BD$5=$F109,$AX$1,IF(BD$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BE$5=$F109-2,$AV$1,IF(BE$5=$F109-1,$AW$1,IF(BE$5=$F109,$AX$1,IF(BE$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BF$5=$F109-2,$AV$1,IF(BF$5=$F109-1,$AW$1,IF(BF$5=$F109,$AX$1,IF(BF$5=$F109+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H109=\"Technology / regulatory\",IF(BG$5=$F109-2,$AV$1,IF(BG$5=$F109-1,$AW$1,IF(BG$5=$F109,$AX$1,IF(BG$5=$F109+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B110,'Avionics ID'!E:E,0),1)","v":785},"Integrated Core Processor (ICP)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A110,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I110&\"$12:\"&I110&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A110,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))))/$I$4)-Q110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(P110/$G110))=0,1,INT(P110/$G110))))/$I$4)-Q110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))))/$I$4)-T110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(S110/$G110))=0,1,INT(S110/$G110))))/$I$4)-T110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))))/$I$4)-W110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(V110/$G110))=0,1,INT(V110/$G110))))/$I$4)-W110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))))/$I$4)-Z110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(Y110/$G110))=0,1,INT(Y110/$G110))))/$I$4)-Z110-IF($A$4,$C110,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))))/$I$4)-AC110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AB110/$G110))=0,1,INT(AB110/$G110))))/$I$4)-AC110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G110/2)*$D110)),\nIF(OR(AND($G110>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))))/$I$4)-AF110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AE110/$G110))=0,1,INT(AE110/$G110))))/$I$4)-AF110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))))/$I$4)-AI110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AH110/$G110))=0,1,INT(AH110/$G110))))/$I$4)-AI110-IF($A$4,$C110,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D110,\nIF(OR(AND($G110>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D110*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))))/$I$4),\nIF(OR(AND($G110>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D110*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G110=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))))/$I$4)-AL110-IF($A$4,$C110,0),\nIF(OR(AND($G110>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G110<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G110*IF($G110*(INT(AK110/$G110))=0,1,INT(AK110/$G110))))/$I$4)-AL110-IF($A$4,$C110,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H110=\"Technology / regulatory\",IF(AV$5=$F110-2,$AV$1,IF(AV$5=$F110-1,$AW$1,IF(AV$5=$F110,$AX$1,IF(AV$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(AW$5=$F110-2,$AV$1,IF(AW$5=$F110-1,$AW$1,IF(AW$5=$F110,$AX$1,IF(AW$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(AX$5=$F110-2,$AV$1,IF(AX$5=$F110-1,$AW$1,IF(AX$5=$F110,$AX$1,IF(AX$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(AY$5=$F110-2,$AV$1,IF(AY$5=$F110-1,$AW$1,IF(AY$5=$F110,$AX$1,IF(AY$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(AZ$5=$F110-2,$AV$1,IF(AZ$5=$F110-1,$AW$1,IF(AZ$5=$F110,$AX$1,IF(AZ$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BA$5=$F110-2,$AV$1,IF(BA$5=$F110-1,$AW$1,IF(BA$5=$F110,$AX$1,IF(BA$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BB$5=$F110-2,$AV$1,IF(BB$5=$F110-1,$AW$1,IF(BB$5=$F110,$AX$1,IF(BB$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BC$5=$F110-2,$AV$1,IF(BC$5=$F110-1,$AW$1,IF(BC$5=$F110,$AX$1,IF(BC$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BD$5=$F110-2,$AV$1,IF(BD$5=$F110-1,$AW$1,IF(BD$5=$F110,$AX$1,IF(BD$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BE$5=$F110-2,$AV$1,IF(BE$5=$F110-1,$AW$1,IF(BE$5=$F110,$AX$1,IF(BE$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BF$5=$F110-2,$AV$1,IF(BF$5=$F110-1,$AW$1,IF(BF$5=$F110,$AX$1,IF(BF$5=$F110+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H110=\"Technology / regulatory\",IF(BG$5=$F110-2,$AV$1,IF(BG$5=$F110-1,$AW$1,IF(BG$5=$F110,$AX$1,IF(BG$5=$F110+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B111,'Avionics ID'!E:E,0),1)","v":860},"Integrated data modem",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A111,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I111&\"$12:\"&I111&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A111,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))))/$I$4)-Q111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(P111/$G111))=0,1,INT(P111/$G111))))/$I$4)-Q111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))))/$I$4)-T111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(S111/$G111))=0,1,INT(S111/$G111))))/$I$4)-T111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))))/$I$4)-W111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(V111/$G111))=0,1,INT(V111/$G111))))/$I$4)-W111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))))/$I$4)-Z111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(Y111/$G111))=0,1,INT(Y111/$G111))))/$I$4)-Z111-IF($A$4,$C111,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))))/$I$4)-AC111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AB111/$G111))=0,1,INT(AB111/$G111))))/$I$4)-AC111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G111/2)*$D111)),\nIF(OR(AND($G111>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))))/$I$4)-AF111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AE111/$G111))=0,1,INT(AE111/$G111))))/$I$4)-AF111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))))/$I$4)-AI111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AH111/$G111))=0,1,INT(AH111/$G111))))/$I$4)-AI111-IF($A$4,$C111,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D111,\nIF(OR(AND($G111>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D111*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))))/$I$4),\nIF(OR(AND($G111>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D111*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G111=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))))/$I$4)-AL111-IF($A$4,$C111,0),\nIF(OR(AND($G111>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G111<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G111*IF($G111*(INT(AK111/$G111))=0,1,INT(AK111/$G111))))/$I$4)-AL111-IF($A$4,$C111,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H111=\"Technology / regulatory\",IF(AV$5=$F111-2,$AV$1,IF(AV$5=$F111-1,$AW$1,IF(AV$5=$F111,$AX$1,IF(AV$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(AW$5=$F111-2,$AV$1,IF(AW$5=$F111-1,$AW$1,IF(AW$5=$F111,$AX$1,IF(AW$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(AX$5=$F111-2,$AV$1,IF(AX$5=$F111-1,$AW$1,IF(AX$5=$F111,$AX$1,IF(AX$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(AY$5=$F111-2,$AV$1,IF(AY$5=$F111-1,$AW$1,IF(AY$5=$F111,$AX$1,IF(AY$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(AZ$5=$F111-2,$AV$1,IF(AZ$5=$F111-1,$AW$1,IF(AZ$5=$F111,$AX$1,IF(AZ$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BA$5=$F111-2,$AV$1,IF(BA$5=$F111-1,$AW$1,IF(BA$5=$F111,$AX$1,IF(BA$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BB$5=$F111-2,$AV$1,IF(BB$5=$F111-1,$AW$1,IF(BB$5=$F111,$AX$1,IF(BB$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BC$5=$F111-2,$AV$1,IF(BC$5=$F111-1,$AW$1,IF(BC$5=$F111,$AX$1,IF(BC$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BD$5=$F111-2,$AV$1,IF(BD$5=$F111-1,$AW$1,IF(BD$5=$F111,$AX$1,IF(BD$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BE$5=$F111-2,$AV$1,IF(BE$5=$F111-1,$AW$1,IF(BE$5=$F111,$AX$1,IF(BE$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BF$5=$F111-2,$AV$1,IF(BF$5=$F111-1,$AW$1,IF(BF$5=$F111,$AX$1,IF(BF$5=$F111+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H111=\"Technology / regulatory\",IF(BG$5=$F111-2,$AV$1,IF(BG$5=$F111-1,$AW$1,IF(BG$5=$F111,$AX$1,IF(BG$5=$F111+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B112,'Avionics ID'!E:E,0),1)","v":810},"Integrated Electronic Standby System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A112,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I112&\"$12:\"&I112&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A112,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))))/$I$4)-Q112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(P112/$G112))=0,1,INT(P112/$G112))))/$I$4)-Q112-IF($A$4,$C112,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))))/$I$4)-T112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(S112/$G112))=0,1,INT(S112/$G112))))/$I$4)-T112-IF($A$4,$C112,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))))/$I$4)-W112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(V112/$G112))=0,1,INT(V112/$G112))))/$I$4)-W112-IF($A$4,$C112,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))))/$I$4)-Z112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(Y112/$G112))=0,1,INT(Y112/$G112))))/$I$4)-Z112-IF($A$4,$C112,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))))/$I$4)-AC112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AB112/$G112))=0,1,INT(AB112/$G112))))/$I$4)-AC112-IF($A$4,$C112,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G112/2)*$D112)),\nIF(OR(AND($G112>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))))/$I$4)-AF112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AE112/$G112))=0,1,INT(AE112/$G112))))/$I$4)-AF112-IF($A$4,$C112,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))))/$I$4)-AI112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AH112/$G112))=0,1,INT(AH112/$G112))))/$I$4)-AI112-IF($A$4,$C112,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D112,\nIF(OR(AND($G112>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D112*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))))/$I$4),\nIF(OR(AND($G112>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D112*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G112=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))))/$I$4)-AL112-IF($A$4,$C112,0),\nIF(OR(AND($G112>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G112<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G112*IF($G112*(INT(AK112/$G112))=0,1,INT(AK112/$G112))))/$I$4)-AL112-IF($A$4,$C112,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H112=\"Technology / regulatory\",IF(AV$5=$F112-2,$AV$1,IF(AV$5=$F112-1,$AW$1,IF(AV$5=$F112,$AX$1,IF(AV$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(AW$5=$F112-2,$AV$1,IF(AW$5=$F112-1,$AW$1,IF(AW$5=$F112,$AX$1,IF(AW$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(AX$5=$F112-2,$AV$1,IF(AX$5=$F112-1,$AW$1,IF(AX$5=$F112,$AX$1,IF(AX$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(AY$5=$F112-2,$AV$1,IF(AY$5=$F112-1,$AW$1,IF(AY$5=$F112,$AX$1,IF(AY$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(AZ$5=$F112-2,$AV$1,IF(AZ$5=$F112-1,$AW$1,IF(AZ$5=$F112,$AX$1,IF(AZ$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BA$5=$F112-2,$AV$1,IF(BA$5=$F112-1,$AW$1,IF(BA$5=$F112,$AX$1,IF(BA$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BB$5=$F112-2,$AV$1,IF(BB$5=$F112-1,$AW$1,IF(BB$5=$F112,$AX$1,IF(BB$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BC$5=$F112-2,$AV$1,IF(BC$5=$F112-1,$AW$1,IF(BC$5=$F112,$AX$1,IF(BC$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BD$5=$F112-2,$AV$1,IF(BD$5=$F112-1,$AW$1,IF(BD$5=$F112,$AX$1,IF(BD$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BE$5=$F112-2,$AV$1,IF(BE$5=$F112-1,$AW$1,IF(BE$5=$F112,$AX$1,IF(BE$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BF$5=$F112-2,$AV$1,IF(BF$5=$F112-1,$AW$1,IF(BF$5=$F112,$AX$1,IF(BF$5=$F112+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H112=\"Technology / regulatory\",IF(BG$5=$F112-2,$AV$1,IF(BG$5=$F112-1,$AW$1,IF(BG$5=$F112,$AX$1,IF(BG$5=$F112+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B113,'Avionics ID'!E:E,0),1)","v":735},"Integrated Standby Instrument System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A113,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I113&\"$12:\"&I113&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, Helo, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A113,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))))/$I$4)-Q113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(P113/$G113))=0,1,INT(P113/$G113))))/$I$4)-Q113-IF($A$4,$C113,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))))/$I$4)-T113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(S113/$G113))=0,1,INT(S113/$G113))))/$I$4)-T113-IF($A$4,$C113,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))))/$I$4)-W113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(V113/$G113))=0,1,INT(V113/$G113))))/$I$4)-W113-IF($A$4,$C113,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))))/$I$4)-Z113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(Y113/$G113))=0,1,INT(Y113/$G113))))/$I$4)-Z113-IF($A$4,$C113,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))))/$I$4)-AC113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AB113/$G113))=0,1,INT(AB113/$G113))))/$I$4)-AC113-IF($A$4,$C113,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G113/2)*$D113)),\nIF(OR(AND($G113>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))))/$I$4)-AF113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AE113/$G113))=0,1,INT(AE113/$G113))))/$I$4)-AF113-IF($A$4,$C113,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))))/$I$4)-AI113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AH113/$G113))=0,1,INT(AH113/$G113))))/$I$4)-AI113-IF($A$4,$C113,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D113,\nIF(OR(AND($G113>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D113*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))))/$I$4),\nIF(OR(AND($G113>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D113*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G113=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))))/$I$4)-AL113-IF($A$4,$C113,0),\nIF(OR(AND($G113>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G113<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G113*IF($G113*(INT(AK113/$G113))=0,1,INT(AK113/$G113))))/$I$4)-AL113-IF($A$4,$C113,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H113=\"Technology / regulatory\",IF(AV$5=$F113-2,$AV$1,IF(AV$5=$F113-1,$AW$1,IF(AV$5=$F113,$AX$1,IF(AV$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(AW$5=$F113-2,$AV$1,IF(AW$5=$F113-1,$AW$1,IF(AW$5=$F113,$AX$1,IF(AW$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(AX$5=$F113-2,$AV$1,IF(AX$5=$F113-1,$AW$1,IF(AX$5=$F113,$AX$1,IF(AX$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(AY$5=$F113-2,$AV$1,IF(AY$5=$F113-1,$AW$1,IF(AY$5=$F113,$AX$1,IF(AY$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(AZ$5=$F113-2,$AV$1,IF(AZ$5=$F113-1,$AW$1,IF(AZ$5=$F113,$AX$1,IF(AZ$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BA$5=$F113-2,$AV$1,IF(BA$5=$F113-1,$AW$1,IF(BA$5=$F113,$AX$1,IF(BA$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BB$5=$F113-2,$AV$1,IF(BB$5=$F113-1,$AW$1,IF(BB$5=$F113,$AX$1,IF(BB$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BC$5=$F113-2,$AV$1,IF(BC$5=$F113-1,$AW$1,IF(BC$5=$F113,$AX$1,IF(BC$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BD$5=$F113-2,$AV$1,IF(BD$5=$F113-1,$AW$1,IF(BD$5=$F113,$AX$1,IF(BD$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BE$5=$F113-2,$AV$1,IF(BE$5=$F113-1,$AW$1,IF(BE$5=$F113,$AX$1,IF(BE$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BF$5=$F113-2,$AV$1,IF(BF$5=$F113-1,$AW$1,IF(BF$5=$F113,$AX$1,IF(BF$5=$F113+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H113=\"Technology / regulatory\",IF(BG$5=$F113-2,$AV$1,IF(BG$5=$F113-1,$AW$1,IF(BG$5=$F113,$AX$1,IF(BG$5=$F113+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B114,'Avionics ID'!E:E,0),1)","v":853},"Interface maintenance data recorders",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A114,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I114&\"$12:\"&I114&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A114,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))))/$I$4)-Q114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(P114/$G114))=0,1,INT(P114/$G114))))/$I$4)-Q114-IF($A$4,$C114,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))))/$I$4)-T114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(S114/$G114))=0,1,INT(S114/$G114))))/$I$4)-T114-IF($A$4,$C114,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))))/$I$4)-W114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(V114/$G114))=0,1,INT(V114/$G114))))/$I$4)-W114-IF($A$4,$C114,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))))/$I$4)-Z114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(Y114/$G114))=0,1,INT(Y114/$G114))))/$I$4)-Z114-IF($A$4,$C114,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))))/$I$4)-AC114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AB114/$G114))=0,1,INT(AB114/$G114))))/$I$4)-AC114-IF($A$4,$C114,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G114/2)*$D114)),\nIF(OR(AND($G114>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))))/$I$4)-AF114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AE114/$G114))=0,1,INT(AE114/$G114))))/$I$4)-AF114-IF($A$4,$C114,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))))/$I$4)-AI114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AH114/$G114))=0,1,INT(AH114/$G114))))/$I$4)-AI114-IF($A$4,$C114,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D114,\nIF(OR(AND($G114>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D114*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))))/$I$4),\nIF(OR(AND($G114>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D114*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G114=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))))/$I$4)-AL114-IF($A$4,$C114,0),\nIF(OR(AND($G114>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G114<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G114*IF($G114*(INT(AK114/$G114))=0,1,INT(AK114/$G114))))/$I$4)-AL114-IF($A$4,$C114,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H114=\"Technology / regulatory\",IF(AV$5=$F114-2,$AV$1,IF(AV$5=$F114-1,$AW$1,IF(AV$5=$F114,$AX$1,IF(AV$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(AW$5=$F114-2,$AV$1,IF(AW$5=$F114-1,$AW$1,IF(AW$5=$F114,$AX$1,IF(AW$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(AX$5=$F114-2,$AV$1,IF(AX$5=$F114-1,$AW$1,IF(AX$5=$F114,$AX$1,IF(AX$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(AY$5=$F114-2,$AV$1,IF(AY$5=$F114-1,$AW$1,IF(AY$5=$F114,$AX$1,IF(AY$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(AZ$5=$F114-2,$AV$1,IF(AZ$5=$F114-1,$AW$1,IF(AZ$5=$F114,$AX$1,IF(AZ$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BA$5=$F114-2,$AV$1,IF(BA$5=$F114-1,$AW$1,IF(BA$5=$F114,$AX$1,IF(BA$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BB$5=$F114-2,$AV$1,IF(BB$5=$F114-1,$AW$1,IF(BB$5=$F114,$AX$1,IF(BB$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BC$5=$F114-2,$AV$1,IF(BC$5=$F114-1,$AW$1,IF(BC$5=$F114,$AX$1,IF(BC$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BD$5=$F114-2,$AV$1,IF(BD$5=$F114-1,$AW$1,IF(BD$5=$F114,$AX$1,IF(BD$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BE$5=$F114-2,$AV$1,IF(BE$5=$F114-1,$AW$1,IF(BE$5=$F114,$AX$1,IF(BE$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BF$5=$F114-2,$AV$1,IF(BF$5=$F114-1,$AW$1,IF(BF$5=$F114,$AX$1,IF(BF$5=$F114+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H114=\"Technology / regulatory\",IF(BG$5=$F114-2,$AV$1,IF(BG$5=$F114-1,$AW$1,IF(BG$5=$F114,$AX$1,IF(BG$5=$F114+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B115,'Avionics ID'!E:E,0),1)","v":778},"Intergated Nav Receivers (INRs)",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A115,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I115&\"$12:\"&I115&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A115,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))))/$I$4)-Q115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(P115/$G115))=0,1,INT(P115/$G115))))/$I$4)-Q115-IF($A$4,$C115,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))))/$I$4)-T115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(S115/$G115))=0,1,INT(S115/$G115))))/$I$4)-T115-IF($A$4,$C115,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))))/$I$4)-W115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(V115/$G115))=0,1,INT(V115/$G115))))/$I$4)-W115-IF($A$4,$C115,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))))/$I$4)-Z115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(Y115/$G115))=0,1,INT(Y115/$G115))))/$I$4)-Z115-IF($A$4,$C115,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))))/$I$4)-AC115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AB115/$G115))=0,1,INT(AB115/$G115))))/$I$4)-AC115-IF($A$4,$C115,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G115/2)*$D115)),\nIF(OR(AND($G115>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))))/$I$4)-AF115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AE115/$G115))=0,1,INT(AE115/$G115))))/$I$4)-AF115-IF($A$4,$C115,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))))/$I$4)-AI115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AH115/$G115))=0,1,INT(AH115/$G115))))/$I$4)-AI115-IF($A$4,$C115,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D115,\nIF(OR(AND($G115>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D115*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))))/$I$4),\nIF(OR(AND($G115>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D115*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G115=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))))/$I$4)-AL115-IF($A$4,$C115,0),\nIF(OR(AND($G115>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G115<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G115*IF($G115*(INT(AK115/$G115))=0,1,INT(AK115/$G115))))/$I$4)-AL115-IF($A$4,$C115,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H115=\"Technology / regulatory\",IF(AV$5=$F115-2,$AV$1,IF(AV$5=$F115-1,$AW$1,IF(AV$5=$F115,$AX$1,IF(AV$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(AW$5=$F115-2,$AV$1,IF(AW$5=$F115-1,$AW$1,IF(AW$5=$F115,$AX$1,IF(AW$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(AX$5=$F115-2,$AV$1,IF(AX$5=$F115-1,$AW$1,IF(AX$5=$F115,$AX$1,IF(AX$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(AY$5=$F115-2,$AV$1,IF(AY$5=$F115-1,$AW$1,IF(AY$5=$F115,$AX$1,IF(AY$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(AZ$5=$F115-2,$AV$1,IF(AZ$5=$F115-1,$AW$1,IF(AZ$5=$F115,$AX$1,IF(AZ$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BA$5=$F115-2,$AV$1,IF(BA$5=$F115-1,$AW$1,IF(BA$5=$F115,$AX$1,IF(BA$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BB$5=$F115-2,$AV$1,IF(BB$5=$F115-1,$AW$1,IF(BB$5=$F115,$AX$1,IF(BB$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BC$5=$F115-2,$AV$1,IF(BC$5=$F115-1,$AW$1,IF(BC$5=$F115,$AX$1,IF(BC$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BD$5=$F115-2,$AV$1,IF(BD$5=$F115-1,$AW$1,IF(BD$5=$F115,$AX$1,IF(BD$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BE$5=$F115-2,$AV$1,IF(BE$5=$F115-1,$AW$1,IF(BE$5=$F115,$AX$1,IF(BE$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BF$5=$F115-2,$AV$1,IF(BF$5=$F115-1,$AW$1,IF(BF$5=$F115,$AX$1,IF(BF$5=$F115+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H115=\"Technology / regulatory\",IF(BG$5=$F115-2,$AV$1,IF(BG$5=$F115-1,$AW$1,IF(BG$5=$F115,$AX$1,IF(BG$5=$F115+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B116,'Avionics ID'!E:E,0),1)","v":803},"IRS Gyroscope System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A116,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I116&\"$12:\"&I116&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A116,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))))/$I$4)-Q116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(P116/$G116))=0,1,INT(P116/$G116))))/$I$4)-Q116-IF($A$4,$C116,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))))/$I$4)-T116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(S116/$G116))=0,1,INT(S116/$G116))))/$I$4)-T116-IF($A$4,$C116,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))))/$I$4)-W116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(V116/$G116))=0,1,INT(V116/$G116))))/$I$4)-W116-IF($A$4,$C116,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))))/$I$4)-Z116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(Y116/$G116))=0,1,INT(Y116/$G116))))/$I$4)-Z116-IF($A$4,$C116,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))))/$I$4)-AC116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AB116/$G116))=0,1,INT(AB116/$G116))))/$I$4)-AC116-IF($A$4,$C116,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G116/2)*$D116)),\nIF(OR(AND($G116>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))))/$I$4)-AF116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AE116/$G116))=0,1,INT(AE116/$G116))))/$I$4)-AF116-IF($A$4,$C116,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))))/$I$4)-AI116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AH116/$G116))=0,1,INT(AH116/$G116))))/$I$4)-AI116-IF($A$4,$C116,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D116,\nIF(OR(AND($G116>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D116*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))))/$I$4),\nIF(OR(AND($G116>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D116*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G116=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))))/$I$4)-AL116-IF($A$4,$C116,0),\nIF(OR(AND($G116>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G116<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G116*IF($G116*(INT(AK116/$G116))=0,1,INT(AK116/$G116))))/$I$4)-AL116-IF($A$4,$C116,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H116=\"Technology / regulatory\",IF(AV$5=$F116-2,$AV$1,IF(AV$5=$F116-1,$AW$1,IF(AV$5=$F116,$AX$1,IF(AV$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(AW$5=$F116-2,$AV$1,IF(AW$5=$F116-1,$AW$1,IF(AW$5=$F116,$AX$1,IF(AW$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(AX$5=$F116-2,$AV$1,IF(AX$5=$F116-1,$AW$1,IF(AX$5=$F116,$AX$1,IF(AX$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(AY$5=$F116-2,$AV$1,IF(AY$5=$F116-1,$AW$1,IF(AY$5=$F116,$AX$1,IF(AY$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(AZ$5=$F116-2,$AV$1,IF(AZ$5=$F116-1,$AW$1,IF(AZ$5=$F116,$AX$1,IF(AZ$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BA$5=$F116-2,$AV$1,IF(BA$5=$F116-1,$AW$1,IF(BA$5=$F116,$AX$1,IF(BA$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BB$5=$F116-2,$AV$1,IF(BB$5=$F116-1,$AW$1,IF(BB$5=$F116,$AX$1,IF(BB$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BC$5=$F116-2,$AV$1,IF(BC$5=$F116-1,$AW$1,IF(BC$5=$F116,$AX$1,IF(BC$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BD$5=$F116-2,$AV$1,IF(BD$5=$F116-1,$AW$1,IF(BD$5=$F116,$AX$1,IF(BD$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BE$5=$F116-2,$AV$1,IF(BE$5=$F116-1,$AW$1,IF(BE$5=$F116,$AX$1,IF(BE$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BF$5=$F116-2,$AV$1,IF(BF$5=$F116-1,$AW$1,IF(BF$5=$F116,$AX$1,IF(BF$5=$F116+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H116=\"Technology / regulatory\",IF(BG$5=$F116-2,$AV$1,IF(BG$5=$F116-1,$AW$1,IF(BG$5=$F116,$AX$1,IF(BG$5=$F116+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B117,'Avionics ID'!E:E,0),1)","v":776},"IRU package",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A117,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I117&\"$12:\"&I117&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A117,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))))/$I$4)-Q117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(P117/$G117))=0,1,INT(P117/$G117))))/$I$4)-Q117-IF($A$4,$C117,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))))/$I$4)-T117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(S117/$G117))=0,1,INT(S117/$G117))))/$I$4)-T117-IF($A$4,$C117,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))))/$I$4)-W117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(V117/$G117))=0,1,INT(V117/$G117))))/$I$4)-W117-IF($A$4,$C117,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))))/$I$4)-Z117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(Y117/$G117))=0,1,INT(Y117/$G117))))/$I$4)-Z117-IF($A$4,$C117,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))))/$I$4)-AC117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AB117/$G117))=0,1,INT(AB117/$G117))))/$I$4)-AC117-IF($A$4,$C117,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G117/2)*$D117)),\nIF(OR(AND($G117>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))))/$I$4)-AF117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AE117/$G117))=0,1,INT(AE117/$G117))))/$I$4)-AF117-IF($A$4,$C117,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))))/$I$4)-AI117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AH117/$G117))=0,1,INT(AH117/$G117))))/$I$4)-AI117-IF($A$4,$C117,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D117,\nIF(OR(AND($G117>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D117*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))))/$I$4),\nIF(OR(AND($G117>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D117*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G117=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))))/$I$4)-AL117-IF($A$4,$C117,0),\nIF(OR(AND($G117>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G117<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G117*IF($G117*(INT(AK117/$G117))=0,1,INT(AK117/$G117))))/$I$4)-AL117-IF($A$4,$C117,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H117=\"Technology / regulatory\",IF(AV$5=$F117-2,$AV$1,IF(AV$5=$F117-1,$AW$1,IF(AV$5=$F117,$AX$1,IF(AV$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(AW$5=$F117-2,$AV$1,IF(AW$5=$F117-1,$AW$1,IF(AW$5=$F117,$AX$1,IF(AW$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(AX$5=$F117-2,$AV$1,IF(AX$5=$F117-1,$AW$1,IF(AX$5=$F117,$AX$1,IF(AX$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(AY$5=$F117-2,$AV$1,IF(AY$5=$F117-1,$AW$1,IF(AY$5=$F117,$AX$1,IF(AY$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(AZ$5=$F117-2,$AV$1,IF(AZ$5=$F117-1,$AW$1,IF(AZ$5=$F117,$AX$1,IF(AZ$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BA$5=$F117-2,$AV$1,IF(BA$5=$F117-1,$AW$1,IF(BA$5=$F117,$AX$1,IF(BA$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BB$5=$F117-2,$AV$1,IF(BB$5=$F117-1,$AW$1,IF(BB$5=$F117,$AX$1,IF(BB$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BC$5=$F117-2,$AV$1,IF(BC$5=$F117-1,$AW$1,IF(BC$5=$F117,$AX$1,IF(BC$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BD$5=$F117-2,$AV$1,IF(BD$5=$F117-1,$AW$1,IF(BD$5=$F117,$AX$1,IF(BD$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BE$5=$F117-2,$AV$1,IF(BE$5=$F117-1,$AW$1,IF(BE$5=$F117,$AX$1,IF(BE$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BF$5=$F117-2,$AV$1,IF(BF$5=$F117-1,$AW$1,IF(BF$5=$F117,$AX$1,IF(BF$5=$F117+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H117=\"Technology / regulatory\",IF(BG$5=$F117-2,$AV$1,IF(BG$5=$F117-1,$AW$1,IF(BG$5=$F117,$AX$1,IF(BG$5=$F117+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B118,'Avionics ID'!E:E,0),1)","v":849},"Joint tactical radio system (JTRS),",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A118,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I118&\"$12:\"&I118&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A118,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))))/$I$4)-Q118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(P118/$G118))=0,1,INT(P118/$G118))))/$I$4)-Q118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))))/$I$4)-T118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(S118/$G118))=0,1,INT(S118/$G118))))/$I$4)-T118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))))/$I$4)-W118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(V118/$G118))=0,1,INT(V118/$G118))))/$I$4)-W118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))))/$I$4)-Z118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(Y118/$G118))=0,1,INT(Y118/$G118))))/$I$4)-Z118-IF($A$4,$C118,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))))/$I$4)-AC118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AB118/$G118))=0,1,INT(AB118/$G118))))/$I$4)-AC118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G118/2)*$D118)),\nIF(OR(AND($G118>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))))/$I$4)-AF118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AE118/$G118))=0,1,INT(AE118/$G118))))/$I$4)-AF118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))))/$I$4)-AI118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AH118/$G118))=0,1,INT(AH118/$G118))))/$I$4)-AI118-IF($A$4,$C118,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D118,\nIF(OR(AND($G118>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D118*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))))/$I$4),\nIF(OR(AND($G118>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D118*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G118=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))))/$I$4)-AL118-IF($A$4,$C118,0),\nIF(OR(AND($G118>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G118<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G118*IF($G118*(INT(AK118/$G118))=0,1,INT(AK118/$G118))))/$I$4)-AL118-IF($A$4,$C118,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H118=\"Technology / regulatory\",IF(AV$5=$F118-2,$AV$1,IF(AV$5=$F118-1,$AW$1,IF(AV$5=$F118,$AX$1,IF(AV$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(AW$5=$F118-2,$AV$1,IF(AW$5=$F118-1,$AW$1,IF(AW$5=$F118,$AX$1,IF(AW$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(AX$5=$F118-2,$AV$1,IF(AX$5=$F118-1,$AW$1,IF(AX$5=$F118,$AX$1,IF(AX$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(AY$5=$F118-2,$AV$1,IF(AY$5=$F118-1,$AW$1,IF(AY$5=$F118,$AX$1,IF(AY$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(AZ$5=$F118-2,$AV$1,IF(AZ$5=$F118-1,$AW$1,IF(AZ$5=$F118,$AX$1,IF(AZ$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BA$5=$F118-2,$AV$1,IF(BA$5=$F118-1,$AW$1,IF(BA$5=$F118,$AX$1,IF(BA$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BB$5=$F118-2,$AV$1,IF(BB$5=$F118-1,$AW$1,IF(BB$5=$F118,$AX$1,IF(BB$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BC$5=$F118-2,$AV$1,IF(BC$5=$F118-1,$AW$1,IF(BC$5=$F118,$AX$1,IF(BC$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BD$5=$F118-2,$AV$1,IF(BD$5=$F118-1,$AW$1,IF(BD$5=$F118,$AX$1,IF(BD$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BE$5=$F118-2,$AV$1,IF(BE$5=$F118-1,$AW$1,IF(BE$5=$F118,$AX$1,IF(BE$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BF$5=$F118-2,$AV$1,IF(BF$5=$F118-1,$AW$1,IF(BF$5=$F118,$AX$1,IF(BF$5=$F118+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H118=\"Technology / regulatory\",IF(BG$5=$F118-2,$AV$1,IF(BG$5=$F118-1,$AW$1,IF(BG$5=$F118,$AX$1,IF(BG$5=$F118+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B119,'Avionics ID'!E:E,0),1)","v":836},"Keyboard cursor Control Units (KCCU)",0.05,0.15,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A119,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I119&\"$12:\"&I119&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.15,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A119,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))))/$I$4)-Q119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(P119/$G119))=0,1,INT(P119/$G119))))/$I$4)-Q119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))))/$I$4)-T119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(S119/$G119))=0,1,INT(S119/$G119))))/$I$4)-T119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))))/$I$4)-W119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(V119/$G119))=0,1,INT(V119/$G119))))/$I$4)-W119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))))/$I$4)-Z119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(Y119/$G119))=0,1,INT(Y119/$G119))))/$I$4)-Z119-IF($A$4,$C119,0),\n0\n))),0)","v":1.5},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))))/$I$4)-AC119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AB119/$G119))=0,1,INT(AB119/$G119))))/$I$4)-AC119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G119/2)*$D119)),\nIF(OR(AND($G119>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))))/$I$4)-AF119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AE119/$G119))=0,1,INT(AE119/$G119))))/$I$4)-AF119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))))/$I$4)-AI119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AH119/$G119))=0,1,INT(AH119/$G119))))/$I$4)-AI119-IF($A$4,$C119,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D119,\nIF(OR(AND($G119>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D119*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))))/$I$4),\nIF(OR(AND($G119>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D119*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G119=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))))/$I$4)-AL119-IF($A$4,$C119,0),\nIF(OR(AND($G119>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G119<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G119*IF($G119*(INT(AK119/$G119))=0,1,INT(AK119/$G119))))/$I$4)-AL119-IF($A$4,$C119,0),\n0\n))),0)","v":0.85},null,null,null,null,null,null,null,null,{"$f":"IF($H119=\"Technology / regulatory\",IF(AV$5=$F119-2,$AV$1,IF(AV$5=$F119-1,$AW$1,IF(AV$5=$F119,$AX$1,IF(AV$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(AW$5=$F119-2,$AV$1,IF(AW$5=$F119-1,$AW$1,IF(AW$5=$F119,$AX$1,IF(AW$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(AX$5=$F119-2,$AV$1,IF(AX$5=$F119-1,$AW$1,IF(AX$5=$F119,$AX$1,IF(AX$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(AY$5=$F119-2,$AV$1,IF(AY$5=$F119-1,$AW$1,IF(AY$5=$F119,$AX$1,IF(AY$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(AZ$5=$F119-2,$AV$1,IF(AZ$5=$F119-1,$AW$1,IF(AZ$5=$F119,$AX$1,IF(AZ$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BA$5=$F119-2,$AV$1,IF(BA$5=$F119-1,$AW$1,IF(BA$5=$F119,$AX$1,IF(BA$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BB$5=$F119-2,$AV$1,IF(BB$5=$F119-1,$AW$1,IF(BB$5=$F119,$AX$1,IF(BB$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BC$5=$F119-2,$AV$1,IF(BC$5=$F119-1,$AW$1,IF(BC$5=$F119,$AX$1,IF(BC$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BD$5=$F119-2,$AV$1,IF(BD$5=$F119-1,$AW$1,IF(BD$5=$F119,$AX$1,IF(BD$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BE$5=$F119-2,$AV$1,IF(BE$5=$F119-1,$AW$1,IF(BE$5=$F119,$AX$1,IF(BE$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BF$5=$F119-2,$AV$1,IF(BF$5=$F119-1,$AW$1,IF(BF$5=$F119,$AX$1,IF(BF$5=$F119+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H119=\"Technology / regulatory\",IF(BG$5=$F119-2,$AV$1,IF(BG$5=$F119-1,$AW$1,IF(BG$5=$F119,$AX$1,IF(BG$5=$F119+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B120,'Avionics ID'!E:E,0),1)","v":858},"Laser warning receiver",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A120,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I120&\"$12:\"&I120&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A120,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))))/$I$4)-Q120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(P120/$G120))=0,1,INT(P120/$G120))))/$I$4)-Q120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))))/$I$4)-T120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(S120/$G120))=0,1,INT(S120/$G120))))/$I$4)-T120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))))/$I$4)-W120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(V120/$G120))=0,1,INT(V120/$G120))))/$I$4)-W120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))))/$I$4)-Z120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(Y120/$G120))=0,1,INT(Y120/$G120))))/$I$4)-Z120-IF($A$4,$C120,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))))/$I$4)-AC120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AB120/$G120))=0,1,INT(AB120/$G120))))/$I$4)-AC120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G120/2)*$D120)),\nIF(OR(AND($G120>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))))/$I$4)-AF120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AE120/$G120))=0,1,INT(AE120/$G120))))/$I$4)-AF120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))))/$I$4)-AI120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AH120/$G120))=0,1,INT(AH120/$G120))))/$I$4)-AI120-IF($A$4,$C120,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D120,\nIF(OR(AND($G120>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D120*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))))/$I$4),\nIF(OR(AND($G120>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D120*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G120=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))))/$I$4)-AL120-IF($A$4,$C120,0),\nIF(OR(AND($G120>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G120<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G120*IF($G120*(INT(AK120/$G120))=0,1,INT(AK120/$G120))))/$I$4)-AL120-IF($A$4,$C120,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H120=\"Technology / regulatory\",IF(AV$5=$F120-2,$AV$1,IF(AV$5=$F120-1,$AW$1,IF(AV$5=$F120,$AX$1,IF(AV$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(AW$5=$F120-2,$AV$1,IF(AW$5=$F120-1,$AW$1,IF(AW$5=$F120,$AX$1,IF(AW$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(AX$5=$F120-2,$AV$1,IF(AX$5=$F120-1,$AW$1,IF(AX$5=$F120,$AX$1,IF(AX$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(AY$5=$F120-2,$AV$1,IF(AY$5=$F120-1,$AW$1,IF(AY$5=$F120,$AX$1,IF(AY$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(AZ$5=$F120-2,$AV$1,IF(AZ$5=$F120-1,$AW$1,IF(AZ$5=$F120,$AX$1,IF(AZ$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BA$5=$F120-2,$AV$1,IF(BA$5=$F120-1,$AW$1,IF(BA$5=$F120,$AX$1,IF(BA$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BB$5=$F120-2,$AV$1,IF(BB$5=$F120-1,$AW$1,IF(BB$5=$F120,$AX$1,IF(BB$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BC$5=$F120-2,$AV$1,IF(BC$5=$F120-1,$AW$1,IF(BC$5=$F120,$AX$1,IF(BC$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BD$5=$F120-2,$AV$1,IF(BD$5=$F120-1,$AW$1,IF(BD$5=$F120,$AX$1,IF(BD$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BE$5=$F120-2,$AV$1,IF(BE$5=$F120-1,$AW$1,IF(BE$5=$F120,$AX$1,IF(BE$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BF$5=$F120-2,$AV$1,IF(BF$5=$F120-1,$AW$1,IF(BF$5=$F120,$AX$1,IF(BF$5=$F120+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H120=\"Technology / regulatory\",IF(BG$5=$F120-2,$AV$1,IF(BG$5=$F120-1,$AW$1,IF(BG$5=$F120,$AX$1,IF(BG$5=$F120+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B121,'Avionics ID'!E:E,0),1)","v":811},"Main displays",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A121,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I121&\"$12:\"&I121&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Mil Fighter, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A121,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D121,\nIF(OR(AND($G121>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D121*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))))/$I$4),\nIF(OR(AND($G121>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D121*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G121/2)*$D121)),\nIF(OR(AND($G121>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))))/$I$4)-AC121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AB121/$G121))=0,1,INT(AB121/$G121))))/$I$4)-AC121-IF($A$4,$C121,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D121,\nIF(OR(AND($G121>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D121*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))))/$I$4),\nIF(OR(AND($G121>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D121*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G121/2)*$D121)),\nIF(OR(AND($G121>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))))/$I$4)-AF121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AE121/$G121))=0,1,INT(AE121/$G121))))/$I$4)-AF121-IF($A$4,$C121,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D121,\nIF(OR(AND($G121>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D121*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))))/$I$4),\nIF(OR(AND($G121>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D121*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))))/$I$4)-AI121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AH121/$G121))=0,1,INT(AH121/$G121))))/$I$4)-AI121-IF($A$4,$C121,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D121,\nIF(OR(AND($G121>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D121*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))))/$I$4),\nIF(OR(AND($G121>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D121*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G121=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))))/$I$4)-AL121-IF($A$4,$C121,0),\nIF(OR(AND($G121>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G121<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G121*IF($G121*(INT(AK121/$G121))=0,1,INT(AK121/$G121))))/$I$4)-AL121-IF($A$4,$C121,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H121=\"Technology / regulatory\",IF(AV$5=$F121-2,$AV$1,IF(AV$5=$F121-1,$AW$1,IF(AV$5=$F121,$AX$1,IF(AV$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(AW$5=$F121-2,$AV$1,IF(AW$5=$F121-1,$AW$1,IF(AW$5=$F121,$AX$1,IF(AW$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(AX$5=$F121-2,$AV$1,IF(AX$5=$F121-1,$AW$1,IF(AX$5=$F121,$AX$1,IF(AX$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(AY$5=$F121-2,$AV$1,IF(AY$5=$F121-1,$AW$1,IF(AY$5=$F121,$AX$1,IF(AY$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(AZ$5=$F121-2,$AV$1,IF(AZ$5=$F121-1,$AW$1,IF(AZ$5=$F121,$AX$1,IF(AZ$5=$F121+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H121=\"Technology / regulatory\",IF(BA$5=$F121-2,$AV$1,IF(BA$5=$F121-1,$AW$1,IF(BA$5=$F121,$AX$1,IF(BA$5=$F121+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H121=\"Technology / regulatory\",IF(BB$5=$F121-2,$AV$1,IF(BB$5=$F121-1,$AW$1,IF(BB$5=$F121,$AX$1,IF(BB$5=$F121+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H121=\"Technology / regulatory\",IF(BC$5=$F121-2,$AV$1,IF(BC$5=$F121-1,$AW$1,IF(BC$5=$F121,$AX$1,IF(BC$5=$F121+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H121=\"Technology / regulatory\",IF(BD$5=$F121-2,$AV$1,IF(BD$5=$F121-1,$AW$1,IF(BD$5=$F121,$AX$1,IF(BD$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(BE$5=$F121-2,$AV$1,IF(BE$5=$F121-1,$AW$1,IF(BE$5=$F121,$AX$1,IF(BE$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(BF$5=$F121-2,$AV$1,IF(BF$5=$F121-1,$AW$1,IF(BF$5=$F121,$AX$1,IF(BF$5=$F121+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H121=\"Technology / regulatory\",IF(BG$5=$F121-2,$AV$1,IF(BG$5=$F121-1,$AW$1,IF(BG$5=$F121,$AX$1,IF(BG$5=$F121+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B122,'Avionics ID'!E:E,0),1)","v":710},"MCDU",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A122,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I122&\"$12:\"&I122&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, MD-11, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A122,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))))/$I$4)-Q122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(P122/$G122))=0,1,INT(P122/$G122))))/$I$4)-Q122-IF($A$4,$C122,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))))/$I$4)-T122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(S122/$G122))=0,1,INT(S122/$G122))))/$I$4)-T122-IF($A$4,$C122,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))))/$I$4)-W122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(V122/$G122))=0,1,INT(V122/$G122))))/$I$4)-W122-IF($A$4,$C122,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))))/$I$4)-Z122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(Y122/$G122))=0,1,INT(Y122/$G122))))/$I$4)-Z122-IF($A$4,$C122,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))))/$I$4)-AC122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AB122/$G122))=0,1,INT(AB122/$G122))))/$I$4)-AC122-IF($A$4,$C122,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G122/2)*$D122)),\nIF(OR(AND($G122>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))))/$I$4)-AF122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AE122/$G122))=0,1,INT(AE122/$G122))))/$I$4)-AF122-IF($A$4,$C122,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))))/$I$4)-AI122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AH122/$G122))=0,1,INT(AH122/$G122))))/$I$4)-AI122-IF($A$4,$C122,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D122,\nIF(OR(AND($G122>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D122*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))))/$I$4),\nIF(OR(AND($G122>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D122*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G122=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))))/$I$4)-AL122-IF($A$4,$C122,0),\nIF(OR(AND($G122>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G122<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G122*IF($G122*(INT(AK122/$G122))=0,1,INT(AK122/$G122))))/$I$4)-AL122-IF($A$4,$C122,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H122=\"Technology / regulatory\",IF(AV$5=$F122-2,$AV$1,IF(AV$5=$F122-1,$AW$1,IF(AV$5=$F122,$AX$1,IF(AV$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(AW$5=$F122-2,$AV$1,IF(AW$5=$F122-1,$AW$1,IF(AW$5=$F122,$AX$1,IF(AW$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(AX$5=$F122-2,$AV$1,IF(AX$5=$F122-1,$AW$1,IF(AX$5=$F122,$AX$1,IF(AX$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(AY$5=$F122-2,$AV$1,IF(AY$5=$F122-1,$AW$1,IF(AY$5=$F122,$AX$1,IF(AY$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(AZ$5=$F122-2,$AV$1,IF(AZ$5=$F122-1,$AW$1,IF(AZ$5=$F122,$AX$1,IF(AZ$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BA$5=$F122-2,$AV$1,IF(BA$5=$F122-1,$AW$1,IF(BA$5=$F122,$AX$1,IF(BA$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BB$5=$F122-2,$AV$1,IF(BB$5=$F122-1,$AW$1,IF(BB$5=$F122,$AX$1,IF(BB$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BC$5=$F122-2,$AV$1,IF(BC$5=$F122-1,$AW$1,IF(BC$5=$F122,$AX$1,IF(BC$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BD$5=$F122-2,$AV$1,IF(BD$5=$F122-1,$AW$1,IF(BD$5=$F122,$AX$1,IF(BD$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BE$5=$F122-2,$AV$1,IF(BE$5=$F122-1,$AW$1,IF(BE$5=$F122,$AX$1,IF(BE$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BF$5=$F122-2,$AV$1,IF(BF$5=$F122-1,$AW$1,IF(BF$5=$F122,$AX$1,IF(BF$5=$F122+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H122=\"Technology / regulatory\",IF(BG$5=$F122-2,$AV$1,IF(BG$5=$F122-1,$AW$1,IF(BG$5=$F122,$AX$1,IF(BG$5=$F122+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B123,'Avionics ID'!E:E,0),1)","v":837},"Military Mission Management System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A123,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I123&\"$12:\"&I123&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A123,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))))/$I$4)-Q123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(P123/$G123))=0,1,INT(P123/$G123))))/$I$4)-Q123-IF($A$4,$C123,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))))/$I$4)-T123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(S123/$G123))=0,1,INT(S123/$G123))))/$I$4)-T123-IF($A$4,$C123,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))))/$I$4)-W123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(V123/$G123))=0,1,INT(V123/$G123))))/$I$4)-W123-IF($A$4,$C123,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))))/$I$4)-Z123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(Y123/$G123))=0,1,INT(Y123/$G123))))/$I$4)-Z123-IF($A$4,$C123,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))))/$I$4)-AC123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AB123/$G123))=0,1,INT(AB123/$G123))))/$I$4)-AC123-IF($A$4,$C123,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G123/2)*$D123)),\nIF(OR(AND($G123>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))))/$I$4)-AF123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AE123/$G123))=0,1,INT(AE123/$G123))))/$I$4)-AF123-IF($A$4,$C123,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))))/$I$4)-AI123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AH123/$G123))=0,1,INT(AH123/$G123))))/$I$4)-AI123-IF($A$4,$C123,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D123,\nIF(OR(AND($G123>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D123*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))))/$I$4),\nIF(OR(AND($G123>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D123*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G123=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))))/$I$4)-AL123-IF($A$4,$C123,0),\nIF(OR(AND($G123>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G123<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G123*IF($G123*(INT(AK123/$G123))=0,1,INT(AK123/$G123))))/$I$4)-AL123-IF($A$4,$C123,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H123=\"Technology / regulatory\",IF(AV$5=$F123-2,$AV$1,IF(AV$5=$F123-1,$AW$1,IF(AV$5=$F123,$AX$1,IF(AV$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(AW$5=$F123-2,$AV$1,IF(AW$5=$F123-1,$AW$1,IF(AW$5=$F123,$AX$1,IF(AW$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(AX$5=$F123-2,$AV$1,IF(AX$5=$F123-1,$AW$1,IF(AX$5=$F123,$AX$1,IF(AX$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(AY$5=$F123-2,$AV$1,IF(AY$5=$F123-1,$AW$1,IF(AY$5=$F123,$AX$1,IF(AY$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(AZ$5=$F123-2,$AV$1,IF(AZ$5=$F123-1,$AW$1,IF(AZ$5=$F123,$AX$1,IF(AZ$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BA$5=$F123-2,$AV$1,IF(BA$5=$F123-1,$AW$1,IF(BA$5=$F123,$AX$1,IF(BA$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BB$5=$F123-2,$AV$1,IF(BB$5=$F123-1,$AW$1,IF(BB$5=$F123,$AX$1,IF(BB$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BC$5=$F123-2,$AV$1,IF(BC$5=$F123-1,$AW$1,IF(BC$5=$F123,$AX$1,IF(BC$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BD$5=$F123-2,$AV$1,IF(BD$5=$F123-1,$AW$1,IF(BD$5=$F123,$AX$1,IF(BD$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BE$5=$F123-2,$AV$1,IF(BE$5=$F123-1,$AW$1,IF(BE$5=$F123,$AX$1,IF(BE$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BF$5=$F123-2,$AV$1,IF(BF$5=$F123-1,$AW$1,IF(BF$5=$F123,$AX$1,IF(BF$5=$F123+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H123=\"Technology / regulatory\",IF(BG$5=$F123-2,$AV$1,IF(BG$5=$F123-1,$AW$1,IF(BG$5=$F123,$AX$1,IF(BG$5=$F123+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B124,'Avionics ID'!E:E,0),1)","v":851},"Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A124,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I124&\"$12:\"&I124&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A124,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))))/$I$4)-Q124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(P124/$G124))=0,1,INT(P124/$G124))))/$I$4)-Q124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))))/$I$4)-T124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(S124/$G124))=0,1,INT(S124/$G124))))/$I$4)-T124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))))/$I$4)-W124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(V124/$G124))=0,1,INT(V124/$G124))))/$I$4)-W124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))))/$I$4)-Z124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(Y124/$G124))=0,1,INT(Y124/$G124))))/$I$4)-Z124-IF($A$4,$C124,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))))/$I$4)-AC124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AB124/$G124))=0,1,INT(AB124/$G124))))/$I$4)-AC124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G124/2)*$D124)),\nIF(OR(AND($G124>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))))/$I$4)-AF124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AE124/$G124))=0,1,INT(AE124/$G124))))/$I$4)-AF124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))))/$I$4)-AI124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AH124/$G124))=0,1,INT(AH124/$G124))))/$I$4)-AI124-IF($A$4,$C124,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D124,\nIF(OR(AND($G124>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D124*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))))/$I$4),\nIF(OR(AND($G124>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D124*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G124=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))))/$I$4)-AL124-IF($A$4,$C124,0),\nIF(OR(AND($G124>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G124<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G124*IF($G124*(INT(AK124/$G124))=0,1,INT(AK124/$G124))))/$I$4)-AL124-IF($A$4,$C124,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H124=\"Technology / regulatory\",IF(AV$5=$F124-2,$AV$1,IF(AV$5=$F124-1,$AW$1,IF(AV$5=$F124,$AX$1,IF(AV$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(AW$5=$F124-2,$AV$1,IF(AW$5=$F124-1,$AW$1,IF(AW$5=$F124,$AX$1,IF(AW$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(AX$5=$F124-2,$AV$1,IF(AX$5=$F124-1,$AW$1,IF(AX$5=$F124,$AX$1,IF(AX$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(AY$5=$F124-2,$AV$1,IF(AY$5=$F124-1,$AW$1,IF(AY$5=$F124,$AX$1,IF(AY$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(AZ$5=$F124-2,$AV$1,IF(AZ$5=$F124-1,$AW$1,IF(AZ$5=$F124,$AX$1,IF(AZ$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BA$5=$F124-2,$AV$1,IF(BA$5=$F124-1,$AW$1,IF(BA$5=$F124,$AX$1,IF(BA$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BB$5=$F124-2,$AV$1,IF(BB$5=$F124-1,$AW$1,IF(BB$5=$F124,$AX$1,IF(BB$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BC$5=$F124-2,$AV$1,IF(BC$5=$F124-1,$AW$1,IF(BC$5=$F124,$AX$1,IF(BC$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BD$5=$F124-2,$AV$1,IF(BD$5=$F124-1,$AW$1,IF(BD$5=$F124,$AX$1,IF(BD$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BE$5=$F124-2,$AV$1,IF(BE$5=$F124-1,$AW$1,IF(BE$5=$F124,$AX$1,IF(BE$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BF$5=$F124-2,$AV$1,IF(BF$5=$F124-1,$AW$1,IF(BF$5=$F124,$AX$1,IF(BF$5=$F124+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H124=\"Technology / regulatory\",IF(BG$5=$F124-2,$AV$1,IF(BG$5=$F124-1,$AW$1,IF(BG$5=$F124,$AX$1,IF(BG$5=$F124+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B125,'Avionics ID'!E:E,0),1)","v":795},"Mission computers",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A125,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I125&\"$12:\"&I125&\"$384\"))))))","v":"Attack, Attack Helo, Helo, Mil Fighter, Stealth, TP Trainer, UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A125,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))))/$I$4)-Q125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(P125/$G125))=0,1,INT(P125/$G125))))/$I$4)-Q125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))))/$I$4)-T125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(S125/$G125))=0,1,INT(S125/$G125))))/$I$4)-T125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))))/$I$4)-W125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(V125/$G125))=0,1,INT(V125/$G125))))/$I$4)-W125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))))/$I$4)-Z125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(Y125/$G125))=0,1,INT(Y125/$G125))))/$I$4)-Z125-IF($A$4,$C125,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))))/$I$4)-AC125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AB125/$G125))=0,1,INT(AB125/$G125))))/$I$4)-AC125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G125/2)*$D125)),\nIF(OR(AND($G125>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))))/$I$4)-AF125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AE125/$G125))=0,1,INT(AE125/$G125))))/$I$4)-AF125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))))/$I$4)-AI125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AH125/$G125))=0,1,INT(AH125/$G125))))/$I$4)-AI125-IF($A$4,$C125,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D125,\nIF(OR(AND($G125>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D125*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))))/$I$4),\nIF(OR(AND($G125>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D125*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G125=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))))/$I$4)-AL125-IF($A$4,$C125,0),\nIF(OR(AND($G125>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G125<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G125*IF($G125*(INT(AK125/$G125))=0,1,INT(AK125/$G125))))/$I$4)-AL125-IF($A$4,$C125,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H125=\"Technology / regulatory\",IF(AV$5=$F125-2,$AV$1,IF(AV$5=$F125-1,$AW$1,IF(AV$5=$F125,$AX$1,IF(AV$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(AW$5=$F125-2,$AV$1,IF(AW$5=$F125-1,$AW$1,IF(AW$5=$F125,$AX$1,IF(AW$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(AX$5=$F125-2,$AV$1,IF(AX$5=$F125-1,$AW$1,IF(AX$5=$F125,$AX$1,IF(AX$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(AY$5=$F125-2,$AV$1,IF(AY$5=$F125-1,$AW$1,IF(AY$5=$F125,$AX$1,IF(AY$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(AZ$5=$F125-2,$AV$1,IF(AZ$5=$F125-1,$AW$1,IF(AZ$5=$F125,$AX$1,IF(AZ$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BA$5=$F125-2,$AV$1,IF(BA$5=$F125-1,$AW$1,IF(BA$5=$F125,$AX$1,IF(BA$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BB$5=$F125-2,$AV$1,IF(BB$5=$F125-1,$AW$1,IF(BB$5=$F125,$AX$1,IF(BB$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BC$5=$F125-2,$AV$1,IF(BC$5=$F125-1,$AW$1,IF(BC$5=$F125,$AX$1,IF(BC$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BD$5=$F125-2,$AV$1,IF(BD$5=$F125-1,$AW$1,IF(BD$5=$F125,$AX$1,IF(BD$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BE$5=$F125-2,$AV$1,IF(BE$5=$F125-1,$AW$1,IF(BE$5=$F125,$AX$1,IF(BE$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BF$5=$F125-2,$AV$1,IF(BF$5=$F125-1,$AW$1,IF(BF$5=$F125,$AX$1,IF(BF$5=$F125+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H125=\"Technology / regulatory\",IF(BG$5=$F125-2,$AV$1,IF(BG$5=$F125-1,$AW$1,IF(BG$5=$F125,$AX$1,IF(BG$5=$F125+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B126,'Avionics ID'!E:E,0),1)","v":760},"Mode control Panel (Auto/Pilot control)",3.3333333333333333E-2,0.06,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A126,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I126&\"$12:\"&I126&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A126,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.371,1.2310000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))))/$I$4)-Q126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(P126/$G126))=0,1,INT(P126/$G126))))/$I$4)-Q126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))))/$I$4)-T126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(S126/$G126))=0,1,INT(S126/$G126))))/$I$4)-T126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))))/$I$4)-W126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(V126/$G126))=0,1,INT(V126/$G126))))/$I$4)-W126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))))/$I$4)-Z126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(Y126/$G126))=0,1,INT(Y126/$G126))))/$I$4)-Z126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))))/$I$4)-AC126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AB126/$G126))=0,1,INT(AB126/$G126))))/$I$4)-AC126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G126/2)*$D126)),\nIF(OR(AND($G126>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))))/$I$4)-AF126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AE126/$G126))=0,1,INT(AE126/$G126))))/$I$4)-AF126-IF($A$4,$C126,0),\n0\n))),0)","v":0.89999999999999991},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))))/$I$4)-AI126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AH126/$G126))=0,1,INT(AH126/$G126))))/$I$4)-AI126-IF($A$4,$C126,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D126,\nIF(OR(AND($G126>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D126*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))))/$I$4),\nIF(OR(AND($G126>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D126*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G126=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))))/$I$4)-AL126-IF($A$4,$C126,0),\nIF(OR(AND($G126>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G126<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G126*IF($G126*(INT(AK126/$G126))=0,1,INT(AK126/$G126))))/$I$4)-AL126-IF($A$4,$C126,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H126=\"Technology / regulatory\",IF(AV$5=$F126-2,$AV$1,IF(AV$5=$F126-1,$AW$1,IF(AV$5=$F126,$AX$1,IF(AV$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(AW$5=$F126-2,$AV$1,IF(AW$5=$F126-1,$AW$1,IF(AW$5=$F126,$AX$1,IF(AW$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(AX$5=$F126-2,$AV$1,IF(AX$5=$F126-1,$AW$1,IF(AX$5=$F126,$AX$1,IF(AX$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(AY$5=$F126-2,$AV$1,IF(AY$5=$F126-1,$AW$1,IF(AY$5=$F126,$AX$1,IF(AY$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(AZ$5=$F126-2,$AV$1,IF(AZ$5=$F126-1,$AW$1,IF(AZ$5=$F126,$AX$1,IF(AZ$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BA$5=$F126-2,$AV$1,IF(BA$5=$F126-1,$AW$1,IF(BA$5=$F126,$AX$1,IF(BA$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BB$5=$F126-2,$AV$1,IF(BB$5=$F126-1,$AW$1,IF(BB$5=$F126,$AX$1,IF(BB$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BC$5=$F126-2,$AV$1,IF(BC$5=$F126-1,$AW$1,IF(BC$5=$F126,$AX$1,IF(BC$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BD$5=$F126-2,$AV$1,IF(BD$5=$F126-1,$AW$1,IF(BD$5=$F126,$AX$1,IF(BD$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BE$5=$F126-2,$AV$1,IF(BE$5=$F126-1,$AW$1,IF(BE$5=$F126,$AX$1,IF(BE$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BF$5=$F126-2,$AV$1,IF(BF$5=$F126-1,$AW$1,IF(BF$5=$F126,$AX$1,IF(BF$5=$F126+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H126=\"Technology / regulatory\",IF(BG$5=$F126-2,$AV$1,IF(BG$5=$F126-1,$AW$1,IF(BG$5=$F126,$AX$1,IF(BG$5=$F126+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B127,'Avionics ID'!E:E,0),1)","v":852},"Modernized Target Acquisition Designation Sight (M-TADS) ",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A127,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I127&\"$12:\"&I127&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A127,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))))/$I$4)-Q127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(P127/$G127))=0,1,INT(P127/$G127))))/$I$4)-Q127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))))/$I$4)-T127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(S127/$G127))=0,1,INT(S127/$G127))))/$I$4)-T127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))))/$I$4)-W127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(V127/$G127))=0,1,INT(V127/$G127))))/$I$4)-W127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))))/$I$4)-Z127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(Y127/$G127))=0,1,INT(Y127/$G127))))/$I$4)-Z127-IF($A$4,$C127,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))))/$I$4)-AC127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AB127/$G127))=0,1,INT(AB127/$G127))))/$I$4)-AC127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G127/2)*$D127)),\nIF(OR(AND($G127>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))))/$I$4)-AF127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AE127/$G127))=0,1,INT(AE127/$G127))))/$I$4)-AF127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))))/$I$4)-AI127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AH127/$G127))=0,1,INT(AH127/$G127))))/$I$4)-AI127-IF($A$4,$C127,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D127,\nIF(OR(AND($G127>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D127*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))))/$I$4),\nIF(OR(AND($G127>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D127*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G127=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))))/$I$4)-AL127-IF($A$4,$C127,0),\nIF(OR(AND($G127>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G127<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G127*IF($G127*(INT(AK127/$G127))=0,1,INT(AK127/$G127))))/$I$4)-AL127-IF($A$4,$C127,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H127=\"Technology / regulatory\",IF(AV$5=$F127-2,$AV$1,IF(AV$5=$F127-1,$AW$1,IF(AV$5=$F127,$AX$1,IF(AV$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(AW$5=$F127-2,$AV$1,IF(AW$5=$F127-1,$AW$1,IF(AW$5=$F127,$AX$1,IF(AW$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(AX$5=$F127-2,$AV$1,IF(AX$5=$F127-1,$AW$1,IF(AX$5=$F127,$AX$1,IF(AX$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(AY$5=$F127-2,$AV$1,IF(AY$5=$F127-1,$AW$1,IF(AY$5=$F127,$AX$1,IF(AY$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(AZ$5=$F127-2,$AV$1,IF(AZ$5=$F127-1,$AW$1,IF(AZ$5=$F127,$AX$1,IF(AZ$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BA$5=$F127-2,$AV$1,IF(BA$5=$F127-1,$AW$1,IF(BA$5=$F127,$AX$1,IF(BA$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BB$5=$F127-2,$AV$1,IF(BB$5=$F127-1,$AW$1,IF(BB$5=$F127,$AX$1,IF(BB$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BC$5=$F127-2,$AV$1,IF(BC$5=$F127-1,$AW$1,IF(BC$5=$F127,$AX$1,IF(BC$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BD$5=$F127-2,$AV$1,IF(BD$5=$F127-1,$AW$1,IF(BD$5=$F127,$AX$1,IF(BD$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BE$5=$F127-2,$AV$1,IF(BE$5=$F127-1,$AW$1,IF(BE$5=$F127,$AX$1,IF(BE$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BF$5=$F127-2,$AV$1,IF(BF$5=$F127-1,$AW$1,IF(BF$5=$F127,$AX$1,IF(BF$5=$F127+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H127=\"Technology / regulatory\",IF(BG$5=$F127-2,$AV$1,IF(BG$5=$F127-1,$AW$1,IF(BG$5=$F127,$AX$1,IF(BG$5=$F127+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B128,'Avionics ID'!E:E,0),1)","v":805},"Modular Avionic Unit, 1,2 and 3",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A128,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I128&\"$12:\"&I128&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A128,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))))/$I$4)-Q128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(P128/$G128))=0,1,INT(P128/$G128))))/$I$4)-Q128-IF($A$4,$C128,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))))/$I$4)-T128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(S128/$G128))=0,1,INT(S128/$G128))))/$I$4)-T128-IF($A$4,$C128,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))))/$I$4)-W128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(V128/$G128))=0,1,INT(V128/$G128))))/$I$4)-W128-IF($A$4,$C128,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))))/$I$4)-Z128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(Y128/$G128))=0,1,INT(Y128/$G128))))/$I$4)-Z128-IF($A$4,$C128,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))))/$I$4)-AC128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AB128/$G128))=0,1,INT(AB128/$G128))))/$I$4)-AC128-IF($A$4,$C128,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G128/2)*$D128)),\nIF(OR(AND($G128>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))))/$I$4)-AF128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AE128/$G128))=0,1,INT(AE128/$G128))))/$I$4)-AF128-IF($A$4,$C128,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))))/$I$4)-AI128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AH128/$G128))=0,1,INT(AH128/$G128))))/$I$4)-AI128-IF($A$4,$C128,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D128,\nIF(OR(AND($G128>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D128*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))))/$I$4),\nIF(OR(AND($G128>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D128*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G128=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))))/$I$4)-AL128-IF($A$4,$C128,0),\nIF(OR(AND($G128>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G128<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G128*IF($G128*(INT(AK128/$G128))=0,1,INT(AK128/$G128))))/$I$4)-AL128-IF($A$4,$C128,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H128=\"Technology / regulatory\",IF(AV$5=$F128-2,$AV$1,IF(AV$5=$F128-1,$AW$1,IF(AV$5=$F128,$AX$1,IF(AV$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(AW$5=$F128-2,$AV$1,IF(AW$5=$F128-1,$AW$1,IF(AW$5=$F128,$AX$1,IF(AW$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(AX$5=$F128-2,$AV$1,IF(AX$5=$F128-1,$AW$1,IF(AX$5=$F128,$AX$1,IF(AX$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(AY$5=$F128-2,$AV$1,IF(AY$5=$F128-1,$AW$1,IF(AY$5=$F128,$AX$1,IF(AY$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(AZ$5=$F128-2,$AV$1,IF(AZ$5=$F128-1,$AW$1,IF(AZ$5=$F128,$AX$1,IF(AZ$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BA$5=$F128-2,$AV$1,IF(BA$5=$F128-1,$AW$1,IF(BA$5=$F128,$AX$1,IF(BA$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BB$5=$F128-2,$AV$1,IF(BB$5=$F128-1,$AW$1,IF(BB$5=$F128,$AX$1,IF(BB$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BC$5=$F128-2,$AV$1,IF(BC$5=$F128-1,$AW$1,IF(BC$5=$F128,$AX$1,IF(BC$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BD$5=$F128-2,$AV$1,IF(BD$5=$F128-1,$AW$1,IF(BD$5=$F128,$AX$1,IF(BD$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BE$5=$F128-2,$AV$1,IF(BE$5=$F128-1,$AW$1,IF(BE$5=$F128,$AX$1,IF(BE$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BF$5=$F128-2,$AV$1,IF(BF$5=$F128-1,$AW$1,IF(BF$5=$F128,$AX$1,IF(BF$5=$F128+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H128=\"Technology / regulatory\",IF(BG$5=$F128-2,$AV$1,IF(BG$5=$F128-1,$AW$1,IF(BG$5=$F128,$AX$1,IF(BG$5=$F128+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B129,'Avionics ID'!E:E,0),1)","v":844},"Mulit InfraRed alerting System (MIRAS) Sensors",0.1,0.2,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A129,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I129&\"$12:\"&I129&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A129,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))))/$I$4)-Q129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(P129/$G129))=0,1,INT(P129/$G129))))/$I$4)-Q129-IF($A$4,$C129,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))))/$I$4)-T129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(S129/$G129))=0,1,INT(S129/$G129))))/$I$4)-T129-IF($A$4,$C129,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))))/$I$4)-W129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(V129/$G129))=0,1,INT(V129/$G129))))/$I$4)-W129-IF($A$4,$C129,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))))/$I$4)-Z129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(Y129/$G129))=0,1,INT(Y129/$G129))))/$I$4)-Z129-IF($A$4,$C129,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))))/$I$4)-AC129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AB129/$G129))=0,1,INT(AB129/$G129))))/$I$4)-AC129-IF($A$4,$C129,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G129/2)*$D129)),\nIF(OR(AND($G129>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))))/$I$4)-AF129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AE129/$G129))=0,1,INT(AE129/$G129))))/$I$4)-AF129-IF($A$4,$C129,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))))/$I$4)-AI129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AH129/$G129))=0,1,INT(AH129/$G129))))/$I$4)-AI129-IF($A$4,$C129,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D129,\nIF(OR(AND($G129>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D129*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))))/$I$4),\nIF(OR(AND($G129>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D129*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G129=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))))/$I$4)-AL129-IF($A$4,$C129,0),\nIF(OR(AND($G129>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G129<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G129*IF($G129*(INT(AK129/$G129))=0,1,INT(AK129/$G129))))/$I$4)-AL129-IF($A$4,$C129,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H129=\"Technology / regulatory\",IF(AV$5=$F129-2,$AV$1,IF(AV$5=$F129-1,$AW$1,IF(AV$5=$F129,$AX$1,IF(AV$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(AW$5=$F129-2,$AV$1,IF(AW$5=$F129-1,$AW$1,IF(AW$5=$F129,$AX$1,IF(AW$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(AX$5=$F129-2,$AV$1,IF(AX$5=$F129-1,$AW$1,IF(AX$5=$F129,$AX$1,IF(AX$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(AY$5=$F129-2,$AV$1,IF(AY$5=$F129-1,$AW$1,IF(AY$5=$F129,$AX$1,IF(AY$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(AZ$5=$F129-2,$AV$1,IF(AZ$5=$F129-1,$AW$1,IF(AZ$5=$F129,$AX$1,IF(AZ$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BA$5=$F129-2,$AV$1,IF(BA$5=$F129-1,$AW$1,IF(BA$5=$F129,$AX$1,IF(BA$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BB$5=$F129-2,$AV$1,IF(BB$5=$F129-1,$AW$1,IF(BB$5=$F129,$AX$1,IF(BB$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BC$5=$F129-2,$AV$1,IF(BC$5=$F129-1,$AW$1,IF(BC$5=$F129,$AX$1,IF(BC$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BD$5=$F129-2,$AV$1,IF(BD$5=$F129-1,$AW$1,IF(BD$5=$F129,$AX$1,IF(BD$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BE$5=$F129-2,$AV$1,IF(BE$5=$F129-1,$AW$1,IF(BE$5=$F129,$AX$1,IF(BE$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BF$5=$F129-2,$AV$1,IF(BF$5=$F129-1,$AW$1,IF(BF$5=$F129,$AX$1,IF(BF$5=$F129+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H129=\"Technology / regulatory\",IF(BG$5=$F129-2,$AV$1,IF(BG$5=$F129-1,$AW$1,IF(BG$5=$F129,$AX$1,IF(BG$5=$F129+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B130,'Avionics ID'!E:E,0),1)","v":794},"Multi function Advanced Data link AAA Array",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A130,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I130&\"$12:\"&I130&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A130,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))))/$I$4)-Q130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(P130/$G130))=0,1,INT(P130/$G130))))/$I$4)-Q130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))))/$I$4)-T130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(S130/$G130))=0,1,INT(S130/$G130))))/$I$4)-T130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))))/$I$4)-W130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(V130/$G130))=0,1,INT(V130/$G130))))/$I$4)-W130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))))/$I$4)-Z130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(Y130/$G130))=0,1,INT(Y130/$G130))))/$I$4)-Z130-IF($A$4,$C130,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))))/$I$4)-AC130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AB130/$G130))=0,1,INT(AB130/$G130))))/$I$4)-AC130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G130/2)*$D130)),\nIF(OR(AND($G130>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))))/$I$4)-AF130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AE130/$G130))=0,1,INT(AE130/$G130))))/$I$4)-AF130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))))/$I$4)-AI130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AH130/$G130))=0,1,INT(AH130/$G130))))/$I$4)-AI130-IF($A$4,$C130,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D130,\nIF(OR(AND($G130>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D130*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))))/$I$4),\nIF(OR(AND($G130>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D130*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G130=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))))/$I$4)-AL130-IF($A$4,$C130,0),\nIF(OR(AND($G130>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G130<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G130*IF($G130*(INT(AK130/$G130))=0,1,INT(AK130/$G130))))/$I$4)-AL130-IF($A$4,$C130,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H130=\"Technology / regulatory\",IF(AV$5=$F130-2,$AV$1,IF(AV$5=$F130-1,$AW$1,IF(AV$5=$F130,$AX$1,IF(AV$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(AW$5=$F130-2,$AV$1,IF(AW$5=$F130-1,$AW$1,IF(AW$5=$F130,$AX$1,IF(AW$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(AX$5=$F130-2,$AV$1,IF(AX$5=$F130-1,$AW$1,IF(AX$5=$F130,$AX$1,IF(AX$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(AY$5=$F130-2,$AV$1,IF(AY$5=$F130-1,$AW$1,IF(AY$5=$F130,$AX$1,IF(AY$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(AZ$5=$F130-2,$AV$1,IF(AZ$5=$F130-1,$AW$1,IF(AZ$5=$F130,$AX$1,IF(AZ$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BA$5=$F130-2,$AV$1,IF(BA$5=$F130-1,$AW$1,IF(BA$5=$F130,$AX$1,IF(BA$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BB$5=$F130-2,$AV$1,IF(BB$5=$F130-1,$AW$1,IF(BB$5=$F130,$AX$1,IF(BB$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BC$5=$F130-2,$AV$1,IF(BC$5=$F130-1,$AW$1,IF(BC$5=$F130,$AX$1,IF(BC$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BD$5=$F130-2,$AV$1,IF(BD$5=$F130-1,$AW$1,IF(BD$5=$F130,$AX$1,IF(BD$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BE$5=$F130-2,$AV$1,IF(BE$5=$F130-1,$AW$1,IF(BE$5=$F130,$AX$1,IF(BE$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BF$5=$F130-2,$AV$1,IF(BF$5=$F130-1,$AW$1,IF(BF$5=$F130,$AX$1,IF(BF$5=$F130+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H130=\"Technology / regulatory\",IF(BG$5=$F130-2,$AV$1,IF(BG$5=$F130-1,$AW$1,IF(BG$5=$F130,$AX$1,IF(BG$5=$F130+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B131,'Avionics ID'!E:E,0),1)","v":765},"Multi Function Display",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A131,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I131&\"$12:\"&I131&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, Attack Helo, B747, B767, B777, B787, Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MD-11, Nextant 400XT, PC-24, Phenom, Praetor, SF50, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A131,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D131,\nIF(OR(AND($G131>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D131*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))))/$I$4),\nIF(OR(AND($G131>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D131*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G131/2)*$D131)),\nIF(OR(AND($G131>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))))/$I$4)-AC131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AB131/$G131))=0,1,INT(AB131/$G131))))/$I$4)-AC131-IF($A$4,$C131,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D131,\nIF(OR(AND($G131>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D131*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))))/$I$4),\nIF(OR(AND($G131>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D131*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G131/2)*$D131)),\nIF(OR(AND($G131>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))))/$I$4)-AF131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AE131/$G131))=0,1,INT(AE131/$G131))))/$I$4)-AF131-IF($A$4,$C131,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D131,\nIF(OR(AND($G131>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D131*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))))/$I$4),\nIF(OR(AND($G131>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D131*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))))/$I$4)-AI131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AH131/$G131))=0,1,INT(AH131/$G131))))/$I$4)-AI131-IF($A$4,$C131,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D131,\nIF(OR(AND($G131>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D131*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))))/$I$4),\nIF(OR(AND($G131>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D131*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G131=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))))/$I$4)-AL131-IF($A$4,$C131,0),\nIF(OR(AND($G131>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G131<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G131*IF($G131*(INT(AK131/$G131))=0,1,INT(AK131/$G131))))/$I$4)-AL131-IF($A$4,$C131,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H131=\"Technology / regulatory\",IF(AV$5=$F131-2,$AV$1,IF(AV$5=$F131-1,$AW$1,IF(AV$5=$F131,$AX$1,IF(AV$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(AW$5=$F131-2,$AV$1,IF(AW$5=$F131-1,$AW$1,IF(AW$5=$F131,$AX$1,IF(AW$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(AX$5=$F131-2,$AV$1,IF(AX$5=$F131-1,$AW$1,IF(AX$5=$F131,$AX$1,IF(AX$5=$F131+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H131=\"Technology / regulatory\",IF(AY$5=$F131-2,$AV$1,IF(AY$5=$F131-1,$AW$1,IF(AY$5=$F131,$AX$1,IF(AY$5=$F131+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H131=\"Technology / regulatory\",IF(AZ$5=$F131-2,$AV$1,IF(AZ$5=$F131-1,$AW$1,IF(AZ$5=$F131,$AX$1,IF(AZ$5=$F131+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H131=\"Technology / regulatory\",IF(BA$5=$F131-2,$AV$1,IF(BA$5=$F131-1,$AW$1,IF(BA$5=$F131,$AX$1,IF(BA$5=$F131+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H131=\"Technology / regulatory\",IF(BB$5=$F131-2,$AV$1,IF(BB$5=$F131-1,$AW$1,IF(BB$5=$F131,$AX$1,IF(BB$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(BC$5=$F131-2,$AV$1,IF(BC$5=$F131-1,$AW$1,IF(BC$5=$F131,$AX$1,IF(BC$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(BD$5=$F131-2,$AV$1,IF(BD$5=$F131-1,$AW$1,IF(BD$5=$F131,$AX$1,IF(BD$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(BE$5=$F131-2,$AV$1,IF(BE$5=$F131-1,$AW$1,IF(BE$5=$F131,$AX$1,IF(BE$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(BF$5=$F131-2,$AV$1,IF(BF$5=$F131-1,$AW$1,IF(BF$5=$F131,$AX$1,IF(BF$5=$F131+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H131=\"Technology / regulatory\",IF(BG$5=$F131-2,$AV$1,IF(BG$5=$F131-1,$AW$1,IF(BG$5=$F131,$AX$1,IF(BG$5=$F131+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B132,'Avionics ID'!E:E,0),1)","v":814},"Multi mode radar",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A132,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I132&\"$12:\"&I132&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Fighter, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A132,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))))/$I$4)-Q132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(P132/$G132))=0,1,INT(P132/$G132))))/$I$4)-Q132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))))/$I$4)-T132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(S132/$G132))=0,1,INT(S132/$G132))))/$I$4)-T132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))))/$I$4)-W132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(V132/$G132))=0,1,INT(V132/$G132))))/$I$4)-W132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))))/$I$4)-Z132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(Y132/$G132))=0,1,INT(Y132/$G132))))/$I$4)-Z132-IF($A$4,$C132,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))))/$I$4)-AC132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AB132/$G132))=0,1,INT(AB132/$G132))))/$I$4)-AC132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G132/2)*$D132)),\nIF(OR(AND($G132>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))))/$I$4)-AF132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AE132/$G132))=0,1,INT(AE132/$G132))))/$I$4)-AF132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))))/$I$4)-AI132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AH132/$G132))=0,1,INT(AH132/$G132))))/$I$4)-AI132-IF($A$4,$C132,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D132,\nIF(OR(AND($G132>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D132*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))))/$I$4),\nIF(OR(AND($G132>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D132*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G132=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))))/$I$4)-AL132-IF($A$4,$C132,0),\nIF(OR(AND($G132>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G132<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G132*IF($G132*(INT(AK132/$G132))=0,1,INT(AK132/$G132))))/$I$4)-AL132-IF($A$4,$C132,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H132=\"Technology / regulatory\",IF(AV$5=$F132-2,$AV$1,IF(AV$5=$F132-1,$AW$1,IF(AV$5=$F132,$AX$1,IF(AV$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(AW$5=$F132-2,$AV$1,IF(AW$5=$F132-1,$AW$1,IF(AW$5=$F132,$AX$1,IF(AW$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(AX$5=$F132-2,$AV$1,IF(AX$5=$F132-1,$AW$1,IF(AX$5=$F132,$AX$1,IF(AX$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(AY$5=$F132-2,$AV$1,IF(AY$5=$F132-1,$AW$1,IF(AY$5=$F132,$AX$1,IF(AY$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(AZ$5=$F132-2,$AV$1,IF(AZ$5=$F132-1,$AW$1,IF(AZ$5=$F132,$AX$1,IF(AZ$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BA$5=$F132-2,$AV$1,IF(BA$5=$F132-1,$AW$1,IF(BA$5=$F132,$AX$1,IF(BA$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BB$5=$F132-2,$AV$1,IF(BB$5=$F132-1,$AW$1,IF(BB$5=$F132,$AX$1,IF(BB$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BC$5=$F132-2,$AV$1,IF(BC$5=$F132-1,$AW$1,IF(BC$5=$F132,$AX$1,IF(BC$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BD$5=$F132-2,$AV$1,IF(BD$5=$F132-1,$AW$1,IF(BD$5=$F132,$AX$1,IF(BD$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BE$5=$F132-2,$AV$1,IF(BE$5=$F132-1,$AW$1,IF(BE$5=$F132,$AX$1,IF(BE$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BF$5=$F132-2,$AV$1,IF(BF$5=$F132-1,$AW$1,IF(BF$5=$F132,$AX$1,IF(BF$5=$F132+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H132=\"Technology / regulatory\",IF(BG$5=$F132-2,$AV$1,IF(BG$5=$F132-1,$AW$1,IF(BG$5=$F132,$AX$1,IF(BG$5=$F132+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B133,'Avionics ID'!E:E,0),1)","v":723},"Multi Mode Receiver (MMR)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A133,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I133&\"$12:\"&I133&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, Military TP, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A133,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))))/$I$4)-Q133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(P133/$G133))=0,1,INT(P133/$G133))))/$I$4)-Q133-IF($A$4,$C133,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))))/$I$4)-T133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(S133/$G133))=0,1,INT(S133/$G133))))/$I$4)-T133-IF($A$4,$C133,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))))/$I$4)-W133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(V133/$G133))=0,1,INT(V133/$G133))))/$I$4)-W133-IF($A$4,$C133,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))))/$I$4)-Z133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(Y133/$G133))=0,1,INT(Y133/$G133))))/$I$4)-Z133-IF($A$4,$C133,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))))/$I$4)-AC133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AB133/$G133))=0,1,INT(AB133/$G133))))/$I$4)-AC133-IF($A$4,$C133,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G133/2)*$D133)),\nIF(OR(AND($G133>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))))/$I$4)-AF133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AE133/$G133))=0,1,INT(AE133/$G133))))/$I$4)-AF133-IF($A$4,$C133,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))))/$I$4)-AI133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AH133/$G133))=0,1,INT(AH133/$G133))))/$I$4)-AI133-IF($A$4,$C133,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D133,\nIF(OR(AND($G133>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D133*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))))/$I$4),\nIF(OR(AND($G133>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D133*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G133=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))))/$I$4)-AL133-IF($A$4,$C133,0),\nIF(OR(AND($G133>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G133<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G133*IF($G133*(INT(AK133/$G133))=0,1,INT(AK133/$G133))))/$I$4)-AL133-IF($A$4,$C133,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H133=\"Technology / regulatory\",IF(AV$5=$F133-2,$AV$1,IF(AV$5=$F133-1,$AW$1,IF(AV$5=$F133,$AX$1,IF(AV$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(AW$5=$F133-2,$AV$1,IF(AW$5=$F133-1,$AW$1,IF(AW$5=$F133,$AX$1,IF(AW$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(AX$5=$F133-2,$AV$1,IF(AX$5=$F133-1,$AW$1,IF(AX$5=$F133,$AX$1,IF(AX$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(AY$5=$F133-2,$AV$1,IF(AY$5=$F133-1,$AW$1,IF(AY$5=$F133,$AX$1,IF(AY$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(AZ$5=$F133-2,$AV$1,IF(AZ$5=$F133-1,$AW$1,IF(AZ$5=$F133,$AX$1,IF(AZ$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BA$5=$F133-2,$AV$1,IF(BA$5=$F133-1,$AW$1,IF(BA$5=$F133,$AX$1,IF(BA$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BB$5=$F133-2,$AV$1,IF(BB$5=$F133-1,$AW$1,IF(BB$5=$F133,$AX$1,IF(BB$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BC$5=$F133-2,$AV$1,IF(BC$5=$F133-1,$AW$1,IF(BC$5=$F133,$AX$1,IF(BC$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BD$5=$F133-2,$AV$1,IF(BD$5=$F133-1,$AW$1,IF(BD$5=$F133,$AX$1,IF(BD$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BE$5=$F133-2,$AV$1,IF(BE$5=$F133-1,$AW$1,IF(BE$5=$F133,$AX$1,IF(BE$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BF$5=$F133-2,$AV$1,IF(BF$5=$F133-1,$AW$1,IF(BF$5=$F133,$AX$1,IF(BF$5=$F133+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H133=\"Technology / regulatory\",IF(BG$5=$F133-2,$AV$1,IF(BG$5=$F133-1,$AW$1,IF(BG$5=$F133,$AX$1,IF(BG$5=$F133+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B134,'Avionics ID'!E:E,0),1)","v":783},"Multi Scan Hazard Detection System",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A134,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I134&\"$12:\"&I134&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A134,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))))/$I$4)-Q134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(P134/$G134))=0,1,INT(P134/$G134))))/$I$4)-Q134-IF($A$4,$C134,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))))/$I$4)-T134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(S134/$G134))=0,1,INT(S134/$G134))))/$I$4)-T134-IF($A$4,$C134,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))))/$I$4)-W134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(V134/$G134))=0,1,INT(V134/$G134))))/$I$4)-W134-IF($A$4,$C134,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))))/$I$4)-Z134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(Y134/$G134))=0,1,INT(Y134/$G134))))/$I$4)-Z134-IF($A$4,$C134,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))))/$I$4)-AC134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AB134/$G134))=0,1,INT(AB134/$G134))))/$I$4)-AC134-IF($A$4,$C134,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G134/2)*$D134)),\nIF(OR(AND($G134>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))))/$I$4)-AF134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AE134/$G134))=0,1,INT(AE134/$G134))))/$I$4)-AF134-IF($A$4,$C134,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))))/$I$4)-AI134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AH134/$G134))=0,1,INT(AH134/$G134))))/$I$4)-AI134-IF($A$4,$C134,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D134,\nIF(OR(AND($G134>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D134*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))))/$I$4),\nIF(OR(AND($G134>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D134*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G134=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))))/$I$4)-AL134-IF($A$4,$C134,0),\nIF(OR(AND($G134>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G134<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G134*IF($G134*(INT(AK134/$G134))=0,1,INT(AK134/$G134))))/$I$4)-AL134-IF($A$4,$C134,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H134=\"Technology / regulatory\",IF(AV$5=$F134-2,$AV$1,IF(AV$5=$F134-1,$AW$1,IF(AV$5=$F134,$AX$1,IF(AV$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(AW$5=$F134-2,$AV$1,IF(AW$5=$F134-1,$AW$1,IF(AW$5=$F134,$AX$1,IF(AW$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(AX$5=$F134-2,$AV$1,IF(AX$5=$F134-1,$AW$1,IF(AX$5=$F134,$AX$1,IF(AX$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(AY$5=$F134-2,$AV$1,IF(AY$5=$F134-1,$AW$1,IF(AY$5=$F134,$AX$1,IF(AY$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(AZ$5=$F134-2,$AV$1,IF(AZ$5=$F134-1,$AW$1,IF(AZ$5=$F134,$AX$1,IF(AZ$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BA$5=$F134-2,$AV$1,IF(BA$5=$F134-1,$AW$1,IF(BA$5=$F134,$AX$1,IF(BA$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BB$5=$F134-2,$AV$1,IF(BB$5=$F134-1,$AW$1,IF(BB$5=$F134,$AX$1,IF(BB$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BC$5=$F134-2,$AV$1,IF(BC$5=$F134-1,$AW$1,IF(BC$5=$F134,$AX$1,IF(BC$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BD$5=$F134-2,$AV$1,IF(BD$5=$F134-1,$AW$1,IF(BD$5=$F134,$AX$1,IF(BD$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BE$5=$F134-2,$AV$1,IF(BE$5=$F134-1,$AW$1,IF(BE$5=$F134,$AX$1,IF(BE$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BF$5=$F134-2,$AV$1,IF(BF$5=$F134-1,$AW$1,IF(BF$5=$F134,$AX$1,IF(BF$5=$F134+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H134=\"Technology / regulatory\",IF(BG$5=$F134-2,$AV$1,IF(BG$5=$F134-1,$AW$1,IF(BG$5=$F134,$AX$1,IF(BG$5=$F134+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B135,'Avionics ID'!E:E,0),1)","v":865},"Multi spectral camera",{"$f":"IFERROR(100%/G135,0)","v":0.05},0.06,null,null,20,{"$f":"IF(G135=0,\"\",IF(LEN(E135)>0,\"Technology / regulatory\",\"Obsolecence\"))","v":"Obsolecence"},{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A135,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I135&\"$12:\"&I135&\"$384\"))))))","v":"UAV"},null,{"$f":"IF($A$1,D135,IF(C135=0,D135,D135))","v":0.06},{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A135,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))))/$I$4)-Q135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(P135/$G135))=0,1,INT(P135/$G135))))/$I$4)-Q135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))))/$I$4)-T135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(S135/$G135))=0,1,INT(S135/$G135))))/$I$4)-T135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))))/$I$4)-W135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(V135/$G135))=0,1,INT(V135/$G135))))/$I$4)-W135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))))/$I$4)-Z135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(Y135/$G135))=0,1,INT(Y135/$G135))))/$I$4)-Z135-IF($A$4,$C135,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))))/$I$4)-AC135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AB135/$G135))=0,1,INT(AB135/$G135))))/$I$4)-AC135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G135/2)*$D135)),\nIF(OR(AND($G135>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))))/$I$4)-AF135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AE135/$G135))=0,1,INT(AE135/$G135))))/$I$4)-AF135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))))/$I$4)-AI135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AH135/$G135))=0,1,INT(AH135/$G135))))/$I$4)-AI135-IF($A$4,$C135,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D135,\nIF(OR(AND($G135>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D135*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))))/$I$4),\nIF(OR(AND($G135>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D135*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G135=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))))/$I$4)-AL135-IF($A$4,$C135,0),\nIF(OR(AND($G135>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G135<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G135*IF($G135*(INT(AK135/$G135))=0,1,INT(AK135/$G135))))/$I$4)-AL135-IF($A$4,$C135,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H135=\"Technology / regulatory\",IF(AV$5=$F135-2,$AV$1,IF(AV$5=$F135-1,$AW$1,IF(AV$5=$F135,$AX$1,IF(AV$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(AW$5=$F135-2,$AV$1,IF(AW$5=$F135-1,$AW$1,IF(AW$5=$F135,$AX$1,IF(AW$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(AX$5=$F135-2,$AV$1,IF(AX$5=$F135-1,$AW$1,IF(AX$5=$F135,$AX$1,IF(AX$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(AY$5=$F135-2,$AV$1,IF(AY$5=$F135-1,$AW$1,IF(AY$5=$F135,$AX$1,IF(AY$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(AZ$5=$F135-2,$AV$1,IF(AZ$5=$F135-1,$AW$1,IF(AZ$5=$F135,$AX$1,IF(AZ$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BA$5=$F135-2,$AV$1,IF(BA$5=$F135-1,$AW$1,IF(BA$5=$F135,$AX$1,IF(BA$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BB$5=$F135-2,$AV$1,IF(BB$5=$F135-1,$AW$1,IF(BB$5=$F135,$AX$1,IF(BB$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BC$5=$F135-2,$AV$1,IF(BC$5=$F135-1,$AW$1,IF(BC$5=$F135,$AX$1,IF(BC$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BD$5=$F135-2,$AV$1,IF(BD$5=$F135-1,$AW$1,IF(BD$5=$F135,$AX$1,IF(BD$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BE$5=$F135-2,$AV$1,IF(BE$5=$F135-1,$AW$1,IF(BE$5=$F135,$AX$1,IF(BE$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BF$5=$F135-2,$AV$1,IF(BF$5=$F135-1,$AW$1,IF(BF$5=$F135,$AX$1,IF(BF$5=$F135+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H135=\"Technology / regulatory\",IF(BG$5=$F135-2,$AV$1,IF(BG$5=$F135-1,$AW$1,IF(BG$5=$F135,$AX$1,IF(BG$5=$F135+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B136,'Avionics ID'!E:E,0),1)","v":727},"Navigation display (EFIS)",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A136,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I136&\"$12:\"&I136&\"$384\"))))))","v":"A220, A320, A321, ATR, B717, B737, B757, C919, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MC-21, Mil Transport, Military Jet, Nextant 400XT, NSA, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A136,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D136,\nIF(OR(AND($G136>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D136*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))))/$I$4),\nIF(OR(AND($G136>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D136*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G136/2)*$D136)),\nIF(OR(AND($G136>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))))/$I$4)-AC136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AB136/$G136))=0,1,INT(AB136/$G136))))/$I$4)-AC136-IF($A$4,$C136,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D136,\nIF(OR(AND($G136>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D136*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))))/$I$4),\nIF(OR(AND($G136>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D136*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G136/2)*$D136)),\nIF(OR(AND($G136>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))))/$I$4)-AF136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AE136/$G136))=0,1,INT(AE136/$G136))))/$I$4)-AF136-IF($A$4,$C136,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D136,\nIF(OR(AND($G136>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D136*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))))/$I$4),\nIF(OR(AND($G136>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D136*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))))/$I$4)-AI136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AH136/$G136))=0,1,INT(AH136/$G136))))/$I$4)-AI136-IF($A$4,$C136,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D136,\nIF(OR(AND($G136>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D136*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))))/$I$4),\nIF(OR(AND($G136>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D136*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G136=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))))/$I$4)-AL136-IF($A$4,$C136,0),\nIF(OR(AND($G136>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G136<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G136*IF($G136*(INT(AK136/$G136))=0,1,INT(AK136/$G136))))/$I$4)-AL136-IF($A$4,$C136,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H136=\"Technology / regulatory\",IF(AV$5=$F136-2,$AV$1,IF(AV$5=$F136-1,$AW$1,IF(AV$5=$F136,$AX$1,IF(AV$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(AW$5=$F136-2,$AV$1,IF(AW$5=$F136-1,$AW$1,IF(AW$5=$F136,$AX$1,IF(AW$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(AX$5=$F136-2,$AV$1,IF(AX$5=$F136-1,$AW$1,IF(AX$5=$F136,$AX$1,IF(AX$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(AY$5=$F136-2,$AV$1,IF(AY$5=$F136-1,$AW$1,IF(AY$5=$F136,$AX$1,IF(AY$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(AZ$5=$F136-2,$AV$1,IF(AZ$5=$F136-1,$AW$1,IF(AZ$5=$F136,$AX$1,IF(AZ$5=$F136+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H136=\"Technology / regulatory\",IF(BA$5=$F136-2,$AV$1,IF(BA$5=$F136-1,$AW$1,IF(BA$5=$F136,$AX$1,IF(BA$5=$F136+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H136=\"Technology / regulatory\",IF(BB$5=$F136-2,$AV$1,IF(BB$5=$F136-1,$AW$1,IF(BB$5=$F136,$AX$1,IF(BB$5=$F136+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H136=\"Technology / regulatory\",IF(BC$5=$F136-2,$AV$1,IF(BC$5=$F136-1,$AW$1,IF(BC$5=$F136,$AX$1,IF(BC$5=$F136+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H136=\"Technology / regulatory\",IF(BD$5=$F136-2,$AV$1,IF(BD$5=$F136-1,$AW$1,IF(BD$5=$F136,$AX$1,IF(BD$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(BE$5=$F136-2,$AV$1,IF(BE$5=$F136-1,$AW$1,IF(BE$5=$F136,$AX$1,IF(BE$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(BF$5=$F136-2,$AV$1,IF(BF$5=$F136-1,$AW$1,IF(BF$5=$F136,$AX$1,IF(BF$5=$F136+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H136=\"Technology / regulatory\",IF(BG$5=$F136-2,$AV$1,IF(BG$5=$F136-1,$AW$1,IF(BG$5=$F136,$AX$1,IF(BG$5=$F136+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B137,'Avionics ID'!E:E,0),1)","v":817},"Navigation receiver",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A137,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I137&\"$12:\"&I137&\"$384\"))))))","v":"Mil Fighter"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A137,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))))/$I$4)-Q137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(P137/$G137))=0,1,INT(P137/$G137))))/$I$4)-Q137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))))/$I$4)-T137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(S137/$G137))=0,1,INT(S137/$G137))))/$I$4)-T137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))))/$I$4)-W137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(V137/$G137))=0,1,INT(V137/$G137))))/$I$4)-W137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))))/$I$4)-Z137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(Y137/$G137))=0,1,INT(Y137/$G137))))/$I$4)-Z137-IF($A$4,$C137,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))))/$I$4)-AC137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AB137/$G137))=0,1,INT(AB137/$G137))))/$I$4)-AC137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G137/2)*$D137)),\nIF(OR(AND($G137>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))))/$I$4)-AF137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AE137/$G137))=0,1,INT(AE137/$G137))))/$I$4)-AF137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))))/$I$4)-AI137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AH137/$G137))=0,1,INT(AH137/$G137))))/$I$4)-AI137-IF($A$4,$C137,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D137,\nIF(OR(AND($G137>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D137*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))))/$I$4),\nIF(OR(AND($G137>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D137*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G137=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))))/$I$4)-AL137-IF($A$4,$C137,0),\nIF(OR(AND($G137>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G137<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G137*IF($G137*(INT(AK137/$G137))=0,1,INT(AK137/$G137))))/$I$4)-AL137-IF($A$4,$C137,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H137=\"Technology / regulatory\",IF(AV$5=$F137-2,$AV$1,IF(AV$5=$F137-1,$AW$1,IF(AV$5=$F137,$AX$1,IF(AV$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(AW$5=$F137-2,$AV$1,IF(AW$5=$F137-1,$AW$1,IF(AW$5=$F137,$AX$1,IF(AW$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(AX$5=$F137-2,$AV$1,IF(AX$5=$F137-1,$AW$1,IF(AX$5=$F137,$AX$1,IF(AX$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(AY$5=$F137-2,$AV$1,IF(AY$5=$F137-1,$AW$1,IF(AY$5=$F137,$AX$1,IF(AY$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(AZ$5=$F137-2,$AV$1,IF(AZ$5=$F137-1,$AW$1,IF(AZ$5=$F137,$AX$1,IF(AZ$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BA$5=$F137-2,$AV$1,IF(BA$5=$F137-1,$AW$1,IF(BA$5=$F137,$AX$1,IF(BA$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BB$5=$F137-2,$AV$1,IF(BB$5=$F137-1,$AW$1,IF(BB$5=$F137,$AX$1,IF(BB$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BC$5=$F137-2,$AV$1,IF(BC$5=$F137-1,$AW$1,IF(BC$5=$F137,$AX$1,IF(BC$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BD$5=$F137-2,$AV$1,IF(BD$5=$F137-1,$AW$1,IF(BD$5=$F137,$AX$1,IF(BD$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BE$5=$F137-2,$AV$1,IF(BE$5=$F137-1,$AW$1,IF(BE$5=$F137,$AX$1,IF(BE$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BF$5=$F137-2,$AV$1,IF(BF$5=$F137-1,$AW$1,IF(BF$5=$F137,$AX$1,IF(BF$5=$F137+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H137=\"Technology / regulatory\",IF(BG$5=$F137-2,$AV$1,IF(BG$5=$F137-1,$AW$1,IF(BG$5=$F137,$AX$1,IF(BG$5=$F137+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B138,'Avionics ID'!E:E,0),1)","v":789},"Panoramic Display Cockpit Electronic Unit",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A138,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I138&\"$12:\"&I138&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A138,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))))/$I$4)-Q138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(P138/$G138))=0,1,INT(P138/$G138))))/$I$4)-Q138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))))/$I$4)-T138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(S138/$G138))=0,1,INT(S138/$G138))))/$I$4)-T138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))))/$I$4)-W138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(V138/$G138))=0,1,INT(V138/$G138))))/$I$4)-W138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))))/$I$4)-Z138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(Y138/$G138))=0,1,INT(Y138/$G138))))/$I$4)-Z138-IF($A$4,$C138,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))))/$I$4)-AC138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AB138/$G138))=0,1,INT(AB138/$G138))))/$I$4)-AC138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G138/2)*$D138)),\nIF(OR(AND($G138>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))))/$I$4)-AF138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AE138/$G138))=0,1,INT(AE138/$G138))))/$I$4)-AF138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))))/$I$4)-AI138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AH138/$G138))=0,1,INT(AH138/$G138))))/$I$4)-AI138-IF($A$4,$C138,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D138,\nIF(OR(AND($G138>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D138*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))))/$I$4),\nIF(OR(AND($G138>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D138*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G138=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))))/$I$4)-AL138-IF($A$4,$C138,0),\nIF(OR(AND($G138>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G138<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G138*IF($G138*(INT(AK138/$G138))=0,1,INT(AK138/$G138))))/$I$4)-AL138-IF($A$4,$C138,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H138=\"Technology / regulatory\",IF(AV$5=$F138-2,$AV$1,IF(AV$5=$F138-1,$AW$1,IF(AV$5=$F138,$AX$1,IF(AV$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(AW$5=$F138-2,$AV$1,IF(AW$5=$F138-1,$AW$1,IF(AW$5=$F138,$AX$1,IF(AW$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(AX$5=$F138-2,$AV$1,IF(AX$5=$F138-1,$AW$1,IF(AX$5=$F138,$AX$1,IF(AX$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(AY$5=$F138-2,$AV$1,IF(AY$5=$F138-1,$AW$1,IF(AY$5=$F138,$AX$1,IF(AY$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(AZ$5=$F138-2,$AV$1,IF(AZ$5=$F138-1,$AW$1,IF(AZ$5=$F138,$AX$1,IF(AZ$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BA$5=$F138-2,$AV$1,IF(BA$5=$F138-1,$AW$1,IF(BA$5=$F138,$AX$1,IF(BA$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BB$5=$F138-2,$AV$1,IF(BB$5=$F138-1,$AW$1,IF(BB$5=$F138,$AX$1,IF(BB$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BC$5=$F138-2,$AV$1,IF(BC$5=$F138-1,$AW$1,IF(BC$5=$F138,$AX$1,IF(BC$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BD$5=$F138-2,$AV$1,IF(BD$5=$F138-1,$AW$1,IF(BD$5=$F138,$AX$1,IF(BD$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BE$5=$F138-2,$AV$1,IF(BE$5=$F138-1,$AW$1,IF(BE$5=$F138,$AX$1,IF(BE$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BF$5=$F138-2,$AV$1,IF(BF$5=$F138-1,$AW$1,IF(BF$5=$F138,$AX$1,IF(BF$5=$F138+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H138=\"Technology / regulatory\",IF(BG$5=$F138-2,$AV$1,IF(BG$5=$F138-1,$AW$1,IF(BG$5=$F138,$AX$1,IF(BG$5=$F138+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B139,'Avionics ID'!E:E,0),1)","v":790},"Panormic Cockpit Display",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A139,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I139&\"$12:\"&I139&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A139,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))))/$I$4)-Q139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(P139/$G139))=0,1,INT(P139/$G139))))/$I$4)-Q139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))))/$I$4)-T139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(S139/$G139))=0,1,INT(S139/$G139))))/$I$4)-T139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))))/$I$4)-W139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(V139/$G139))=0,1,INT(V139/$G139))))/$I$4)-W139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))))/$I$4)-Z139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(Y139/$G139))=0,1,INT(Y139/$G139))))/$I$4)-Z139-IF($A$4,$C139,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))))/$I$4)-AC139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AB139/$G139))=0,1,INT(AB139/$G139))))/$I$4)-AC139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G139/2)*$D139)),\nIF(OR(AND($G139>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))))/$I$4)-AF139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AE139/$G139))=0,1,INT(AE139/$G139))))/$I$4)-AF139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))))/$I$4)-AI139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AH139/$G139))=0,1,INT(AH139/$G139))))/$I$4)-AI139-IF($A$4,$C139,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D139,\nIF(OR(AND($G139>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D139*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))))/$I$4),\nIF(OR(AND($G139>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D139*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G139=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))))/$I$4)-AL139-IF($A$4,$C139,0),\nIF(OR(AND($G139>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G139<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G139*IF($G139*(INT(AK139/$G139))=0,1,INT(AK139/$G139))))/$I$4)-AL139-IF($A$4,$C139,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H139=\"Technology / regulatory\",IF(AV$5=$F139-2,$AV$1,IF(AV$5=$F139-1,$AW$1,IF(AV$5=$F139,$AX$1,IF(AV$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(AW$5=$F139-2,$AV$1,IF(AW$5=$F139-1,$AW$1,IF(AW$5=$F139,$AX$1,IF(AW$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(AX$5=$F139-2,$AV$1,IF(AX$5=$F139-1,$AW$1,IF(AX$5=$F139,$AX$1,IF(AX$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(AY$5=$F139-2,$AV$1,IF(AY$5=$F139-1,$AW$1,IF(AY$5=$F139,$AX$1,IF(AY$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(AZ$5=$F139-2,$AV$1,IF(AZ$5=$F139-1,$AW$1,IF(AZ$5=$F139,$AX$1,IF(AZ$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BA$5=$F139-2,$AV$1,IF(BA$5=$F139-1,$AW$1,IF(BA$5=$F139,$AX$1,IF(BA$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BB$5=$F139-2,$AV$1,IF(BB$5=$F139-1,$AW$1,IF(BB$5=$F139,$AX$1,IF(BB$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BC$5=$F139-2,$AV$1,IF(BC$5=$F139-1,$AW$1,IF(BC$5=$F139,$AX$1,IF(BC$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BD$5=$F139-2,$AV$1,IF(BD$5=$F139-1,$AW$1,IF(BD$5=$F139,$AX$1,IF(BD$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BE$5=$F139-2,$AV$1,IF(BE$5=$F139-1,$AW$1,IF(BE$5=$F139,$AX$1,IF(BE$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BF$5=$F139-2,$AV$1,IF(BF$5=$F139-1,$AW$1,IF(BF$5=$F139,$AX$1,IF(BF$5=$F139+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H139=\"Technology / regulatory\",IF(BG$5=$F139-2,$AV$1,IF(BG$5=$F139-1,$AW$1,IF(BG$5=$F139,$AX$1,IF(BG$5=$F139+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B140,'Avionics ID'!E:E,0),1)","v":824},"PFD Control panels",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A140,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I140&\"$12:\"&I140&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A140,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))))/$I$4)-Q140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(P140/$G140))=0,1,INT(P140/$G140))))/$I$4)-Q140-IF($A$4,$C140,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))))/$I$4)-T140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(S140/$G140))=0,1,INT(S140/$G140))))/$I$4)-T140-IF($A$4,$C140,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))))/$I$4)-W140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(V140/$G140))=0,1,INT(V140/$G140))))/$I$4)-W140-IF($A$4,$C140,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))))/$I$4)-Z140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(Y140/$G140))=0,1,INT(Y140/$G140))))/$I$4)-Z140-IF($A$4,$C140,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))))/$I$4)-AC140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AB140/$G140))=0,1,INT(AB140/$G140))))/$I$4)-AC140-IF($A$4,$C140,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G140/2)*$D140)),\nIF(OR(AND($G140>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))))/$I$4)-AF140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AE140/$G140))=0,1,INT(AE140/$G140))))/$I$4)-AF140-IF($A$4,$C140,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))))/$I$4)-AI140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AH140/$G140))=0,1,INT(AH140/$G140))))/$I$4)-AI140-IF($A$4,$C140,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D140,\nIF(OR(AND($G140>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D140*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))))/$I$4),\nIF(OR(AND($G140>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D140*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G140=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))))/$I$4)-AL140-IF($A$4,$C140,0),\nIF(OR(AND($G140>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G140<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G140*IF($G140*(INT(AK140/$G140))=0,1,INT(AK140/$G140))))/$I$4)-AL140-IF($A$4,$C140,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H140=\"Technology / regulatory\",IF(AV$5=$F140-2,$AV$1,IF(AV$5=$F140-1,$AW$1,IF(AV$5=$F140,$AX$1,IF(AV$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(AW$5=$F140-2,$AV$1,IF(AW$5=$F140-1,$AW$1,IF(AW$5=$F140,$AX$1,IF(AW$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(AX$5=$F140-2,$AV$1,IF(AX$5=$F140-1,$AW$1,IF(AX$5=$F140,$AX$1,IF(AX$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(AY$5=$F140-2,$AV$1,IF(AY$5=$F140-1,$AW$1,IF(AY$5=$F140,$AX$1,IF(AY$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(AZ$5=$F140-2,$AV$1,IF(AZ$5=$F140-1,$AW$1,IF(AZ$5=$F140,$AX$1,IF(AZ$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BA$5=$F140-2,$AV$1,IF(BA$5=$F140-1,$AW$1,IF(BA$5=$F140,$AX$1,IF(BA$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BB$5=$F140-2,$AV$1,IF(BB$5=$F140-1,$AW$1,IF(BB$5=$F140,$AX$1,IF(BB$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BC$5=$F140-2,$AV$1,IF(BC$5=$F140-1,$AW$1,IF(BC$5=$F140,$AX$1,IF(BC$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BD$5=$F140-2,$AV$1,IF(BD$5=$F140-1,$AW$1,IF(BD$5=$F140,$AX$1,IF(BD$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BE$5=$F140-2,$AV$1,IF(BE$5=$F140-1,$AW$1,IF(BE$5=$F140,$AX$1,IF(BE$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BF$5=$F140-2,$AV$1,IF(BF$5=$F140-1,$AW$1,IF(BF$5=$F140,$AX$1,IF(BF$5=$F140+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H140=\"Technology / regulatory\",IF(BG$5=$F140-2,$AV$1,IF(BG$5=$F140-1,$AW$1,IF(BG$5=$F140,$AX$1,IF(BG$5=$F140+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B141,'Avionics ID'!E:E,0),1)","v":793},"Pilot Helmet Mounted Display System",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A141,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I141&\"$12:\"&I141&\"$384\"))))))","v":"Attack, Attack Helo, Helo, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A141,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))))/$I$4)-Q141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(P141/$G141))=0,1,INT(P141/$G141))))/$I$4)-Q141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))))/$I$4)-T141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(S141/$G141))=0,1,INT(S141/$G141))))/$I$4)-T141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))))/$I$4)-W141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(V141/$G141))=0,1,INT(V141/$G141))))/$I$4)-W141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))))/$I$4)-Z141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(Y141/$G141))=0,1,INT(Y141/$G141))))/$I$4)-Z141-IF($A$4,$C141,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))))/$I$4)-AC141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AB141/$G141))=0,1,INT(AB141/$G141))))/$I$4)-AC141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G141/2)*$D141)),\nIF(OR(AND($G141>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))))/$I$4)-AF141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AE141/$G141))=0,1,INT(AE141/$G141))))/$I$4)-AF141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))))/$I$4)-AI141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AH141/$G141))=0,1,INT(AH141/$G141))))/$I$4)-AI141-IF($A$4,$C141,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D141,\nIF(OR(AND($G141>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D141*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))))/$I$4),\nIF(OR(AND($G141>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D141*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G141=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))))/$I$4)-AL141-IF($A$4,$C141,0),\nIF(OR(AND($G141>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G141<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G141*IF($G141*(INT(AK141/$G141))=0,1,INT(AK141/$G141))))/$I$4)-AL141-IF($A$4,$C141,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H141=\"Technology / regulatory\",IF(AV$5=$F141-2,$AV$1,IF(AV$5=$F141-1,$AW$1,IF(AV$5=$F141,$AX$1,IF(AV$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(AW$5=$F141-2,$AV$1,IF(AW$5=$F141-1,$AW$1,IF(AW$5=$F141,$AX$1,IF(AW$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(AX$5=$F141-2,$AV$1,IF(AX$5=$F141-1,$AW$1,IF(AX$5=$F141,$AX$1,IF(AX$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(AY$5=$F141-2,$AV$1,IF(AY$5=$F141-1,$AW$1,IF(AY$5=$F141,$AX$1,IF(AY$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(AZ$5=$F141-2,$AV$1,IF(AZ$5=$F141-1,$AW$1,IF(AZ$5=$F141,$AX$1,IF(AZ$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BA$5=$F141-2,$AV$1,IF(BA$5=$F141-1,$AW$1,IF(BA$5=$F141,$AX$1,IF(BA$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BB$5=$F141-2,$AV$1,IF(BB$5=$F141-1,$AW$1,IF(BB$5=$F141,$AX$1,IF(BB$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BC$5=$F141-2,$AV$1,IF(BC$5=$F141-1,$AW$1,IF(BC$5=$F141,$AX$1,IF(BC$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BD$5=$F141-2,$AV$1,IF(BD$5=$F141-1,$AW$1,IF(BD$5=$F141,$AX$1,IF(BD$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BE$5=$F141-2,$AV$1,IF(BE$5=$F141-1,$AW$1,IF(BE$5=$F141,$AX$1,IF(BE$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BF$5=$F141-2,$AV$1,IF(BF$5=$F141-1,$AW$1,IF(BF$5=$F141,$AX$1,IF(BF$5=$F141+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H141=\"Technology / regulatory\",IF(BG$5=$F141-2,$AV$1,IF(BG$5=$F141-1,$AW$1,IF(BG$5=$F141,$AX$1,IF(BG$5=$F141+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B142,'Avionics ID'!E:E,0),1)","v":850},"Pilot Night Vision Sensors (PNVS) systems",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A142,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I142&\"$12:\"&I142&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A142,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))))/$I$4)-Q142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(P142/$G142))=0,1,INT(P142/$G142))))/$I$4)-Q142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))))/$I$4)-T142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(S142/$G142))=0,1,INT(S142/$G142))))/$I$4)-T142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))))/$I$4)-W142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(V142/$G142))=0,1,INT(V142/$G142))))/$I$4)-W142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))))/$I$4)-Z142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(Y142/$G142))=0,1,INT(Y142/$G142))))/$I$4)-Z142-IF($A$4,$C142,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))))/$I$4)-AC142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AB142/$G142))=0,1,INT(AB142/$G142))))/$I$4)-AC142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G142/2)*$D142)),\nIF(OR(AND($G142>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))))/$I$4)-AF142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AE142/$G142))=0,1,INT(AE142/$G142))))/$I$4)-AF142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))))/$I$4)-AI142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AH142/$G142))=0,1,INT(AH142/$G142))))/$I$4)-AI142-IF($A$4,$C142,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D142,\nIF(OR(AND($G142>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D142*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))))/$I$4),\nIF(OR(AND($G142>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D142*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G142=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))))/$I$4)-AL142-IF($A$4,$C142,0),\nIF(OR(AND($G142>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G142<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G142*IF($G142*(INT(AK142/$G142))=0,1,INT(AK142/$G142))))/$I$4)-AL142-IF($A$4,$C142,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H142=\"Technology / regulatory\",IF(AV$5=$F142-2,$AV$1,IF(AV$5=$F142-1,$AW$1,IF(AV$5=$F142,$AX$1,IF(AV$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(AW$5=$F142-2,$AV$1,IF(AW$5=$F142-1,$AW$1,IF(AW$5=$F142,$AX$1,IF(AW$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(AX$5=$F142-2,$AV$1,IF(AX$5=$F142-1,$AW$1,IF(AX$5=$F142,$AX$1,IF(AX$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(AY$5=$F142-2,$AV$1,IF(AY$5=$F142-1,$AW$1,IF(AY$5=$F142,$AX$1,IF(AY$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(AZ$5=$F142-2,$AV$1,IF(AZ$5=$F142-1,$AW$1,IF(AZ$5=$F142,$AX$1,IF(AZ$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BA$5=$F142-2,$AV$1,IF(BA$5=$F142-1,$AW$1,IF(BA$5=$F142,$AX$1,IF(BA$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BB$5=$F142-2,$AV$1,IF(BB$5=$F142-1,$AW$1,IF(BB$5=$F142,$AX$1,IF(BB$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BC$5=$F142-2,$AV$1,IF(BC$5=$F142-1,$AW$1,IF(BC$5=$F142,$AX$1,IF(BC$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BD$5=$F142-2,$AV$1,IF(BD$5=$F142-1,$AW$1,IF(BD$5=$F142,$AX$1,IF(BD$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BE$5=$F142-2,$AV$1,IF(BE$5=$F142-1,$AW$1,IF(BE$5=$F142,$AX$1,IF(BE$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BF$5=$F142-2,$AV$1,IF(BF$5=$F142-1,$AW$1,IF(BF$5=$F142,$AX$1,IF(BF$5=$F142+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H142=\"Technology / regulatory\",IF(BG$5=$F142-2,$AV$1,IF(BG$5=$F142-1,$AW$1,IF(BG$5=$F142,$AX$1,IF(BG$5=$F142+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B143,'Avionics ID'!E:E,0),1)","v":807},"Pitot Static sensors",0.1,0.2,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A143,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I143&\"$12:\"&I143&\"$384\"))))))","v":"ARJ, CRJ, EMB Regional, Reg TP, Superjet 100, Turbine GA"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A143,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))))/$I$4)-Q143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(P143/$G143))=0,1,INT(P143/$G143))))/$I$4)-Q143-IF($A$4,$C143,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))))/$I$4)-T143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(S143/$G143))=0,1,INT(S143/$G143))))/$I$4)-T143-IF($A$4,$C143,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))))/$I$4)-W143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(V143/$G143))=0,1,INT(V143/$G143))))/$I$4)-W143-IF($A$4,$C143,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))))/$I$4)-Z143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(Y143/$G143))=0,1,INT(Y143/$G143))))/$I$4)-Z143-IF($A$4,$C143,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))))/$I$4)-AC143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AB143/$G143))=0,1,INT(AB143/$G143))))/$I$4)-AC143-IF($A$4,$C143,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G143/2)*$D143)),\nIF(OR(AND($G143>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))))/$I$4)-AF143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AE143/$G143))=0,1,INT(AE143/$G143))))/$I$4)-AF143-IF($A$4,$C143,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))))/$I$4)-AI143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AH143/$G143))=0,1,INT(AH143/$G143))))/$I$4)-AI143-IF($A$4,$C143,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D143,\nIF(OR(AND($G143>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D143*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))))/$I$4),\nIF(OR(AND($G143>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D143*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G143=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))))/$I$4)-AL143-IF($A$4,$C143,0),\nIF(OR(AND($G143>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G143<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G143*IF($G143*(INT(AK143/$G143))=0,1,INT(AK143/$G143))))/$I$4)-AL143-IF($A$4,$C143,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H143=\"Technology / regulatory\",IF(AV$5=$F143-2,$AV$1,IF(AV$5=$F143-1,$AW$1,IF(AV$5=$F143,$AX$1,IF(AV$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(AW$5=$F143-2,$AV$1,IF(AW$5=$F143-1,$AW$1,IF(AW$5=$F143,$AX$1,IF(AW$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(AX$5=$F143-2,$AV$1,IF(AX$5=$F143-1,$AW$1,IF(AX$5=$F143,$AX$1,IF(AX$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(AY$5=$F143-2,$AV$1,IF(AY$5=$F143-1,$AW$1,IF(AY$5=$F143,$AX$1,IF(AY$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(AZ$5=$F143-2,$AV$1,IF(AZ$5=$F143-1,$AW$1,IF(AZ$5=$F143,$AX$1,IF(AZ$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BA$5=$F143-2,$AV$1,IF(BA$5=$F143-1,$AW$1,IF(BA$5=$F143,$AX$1,IF(BA$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BB$5=$F143-2,$AV$1,IF(BB$5=$F143-1,$AW$1,IF(BB$5=$F143,$AX$1,IF(BB$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BC$5=$F143-2,$AV$1,IF(BC$5=$F143-1,$AW$1,IF(BC$5=$F143,$AX$1,IF(BC$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BD$5=$F143-2,$AV$1,IF(BD$5=$F143-1,$AW$1,IF(BD$5=$F143,$AX$1,IF(BD$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BE$5=$F143-2,$AV$1,IF(BE$5=$F143-1,$AW$1,IF(BE$5=$F143,$AX$1,IF(BE$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BF$5=$F143-2,$AV$1,IF(BF$5=$F143-1,$AW$1,IF(BF$5=$F143,$AX$1,IF(BF$5=$F143+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H143=\"Technology / regulatory\",IF(BG$5=$F143-2,$AV$1,IF(BG$5=$F143-1,$AW$1,IF(BG$5=$F143,$AX$1,IF(BG$5=$F143+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B144,'Avionics ID'!E:E,0),1)","v":726},"Primary Flight Display (EFIS)",6.6666666666666666E-2,0.06,"PBN",2030,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A144,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$FZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I144&\"$12:\"&I144&\"$384\"))))))","v":"A220, A320, A321, A330 LMXT, A330 MRTT, ARJ, ATR, B717, B737, B757, C919, CRJ, EMB Regional, MC-21, Mil Transport, Military Jet, Military TP, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A144,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D144,\nIF(OR(AND($G144>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D144*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))))/$I$4),\nIF(OR(AND($G144>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D144*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G144/2)*$D144)),\nIF(OR(AND($G144>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))))/$I$4)-AC144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AB144/$G144))=0,1,INT(AB144/$G144))))/$I$4)-AC144-IF($A$4,$C144,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D144,\nIF(OR(AND($G144>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D144*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))))/$I$4),\nIF(OR(AND($G144>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D144*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G144/2)*$D144)),\nIF(OR(AND($G144>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))))/$I$4)-AF144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AE144/$G144))=0,1,INT(AE144/$G144))))/$I$4)-AF144-IF($A$4,$C144,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D144,\nIF(OR(AND($G144>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D144*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))))/$I$4),\nIF(OR(AND($G144>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D144*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))))/$I$4)-AI144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AH144/$G144))=0,1,INT(AH144/$G144))))/$I$4)-AI144-IF($A$4,$C144,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D144,\nIF(OR(AND($G144>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D144*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))))/$I$4),\nIF(OR(AND($G144>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D144*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G144=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))))/$I$4)-AL144-IF($A$4,$C144,0),\nIF(OR(AND($G144>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G144<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G144*IF($G144*(INT(AK144/$G144))=0,1,INT(AK144/$G144))))/$I$4)-AL144-IF($A$4,$C144,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H144=\"Technology / regulatory\",IF(AV$5=$F144-2,$AV$1,IF(AV$5=$F144-1,$AW$1,IF(AV$5=$F144,$AX$1,IF(AV$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(AW$5=$F144-2,$AV$1,IF(AW$5=$F144-1,$AW$1,IF(AW$5=$F144,$AX$1,IF(AW$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(AX$5=$F144-2,$AV$1,IF(AX$5=$F144-1,$AW$1,IF(AX$5=$F144,$AX$1,IF(AX$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(AY$5=$F144-2,$AV$1,IF(AY$5=$F144-1,$AW$1,IF(AY$5=$F144,$AX$1,IF(AY$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(AZ$5=$F144-2,$AV$1,IF(AZ$5=$F144-1,$AW$1,IF(AZ$5=$F144,$AX$1,IF(AZ$5=$F144+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H144=\"Technology / regulatory\",IF(BA$5=$F144-2,$AV$1,IF(BA$5=$F144-1,$AW$1,IF(BA$5=$F144,$AX$1,IF(BA$5=$F144+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H144=\"Technology / regulatory\",IF(BB$5=$F144-2,$AV$1,IF(BB$5=$F144-1,$AW$1,IF(BB$5=$F144,$AX$1,IF(BB$5=$F144+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H144=\"Technology / regulatory\",IF(BC$5=$F144-2,$AV$1,IF(BC$5=$F144-1,$AW$1,IF(BC$5=$F144,$AX$1,IF(BC$5=$F144+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H144=\"Technology / regulatory\",IF(BD$5=$F144-2,$AV$1,IF(BD$5=$F144-1,$AW$1,IF(BD$5=$F144,$AX$1,IF(BD$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(BE$5=$F144-2,$AV$1,IF(BE$5=$F144-1,$AW$1,IF(BE$5=$F144,$AX$1,IF(BE$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(BF$5=$F144-2,$AV$1,IF(BF$5=$F144-1,$AW$1,IF(BF$5=$F144,$AX$1,IF(BF$5=$F144+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H144=\"Technology / regulatory\",IF(BG$5=$F144-2,$AV$1,IF(BG$5=$F144-1,$AW$1,IF(BG$5=$F144,$AX$1,IF(BG$5=$F144+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B145,'Avionics ID'!E:E,0),1)","v":756},"Quick Access Recorder (QAR)",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A145,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I145&\"$12:\"&I145&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A145,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))))/$I$4)-Q145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(P145/$G145))=0,1,INT(P145/$G145))))/$I$4)-Q145-IF($A$4,$C145,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))))/$I$4)-T145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(S145/$G145))=0,1,INT(S145/$G145))))/$I$4)-T145-IF($A$4,$C145,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))))/$I$4)-W145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(V145/$G145))=0,1,INT(V145/$G145))))/$I$4)-W145-IF($A$4,$C145,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))))/$I$4)-Z145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(Y145/$G145))=0,1,INT(Y145/$G145))))/$I$4)-Z145-IF($A$4,$C145,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))))/$I$4)-AC145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AB145/$G145))=0,1,INT(AB145/$G145))))/$I$4)-AC145-IF($A$4,$C145,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G145/2)*$D145)),\nIF(OR(AND($G145>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))))/$I$4)-AF145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AE145/$G145))=0,1,INT(AE145/$G145))))/$I$4)-AF145-IF($A$4,$C145,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))))/$I$4)-AI145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AH145/$G145))=0,1,INT(AH145/$G145))))/$I$4)-AI145-IF($A$4,$C145,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D145,\nIF(OR(AND($G145>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D145*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))))/$I$4),\nIF(OR(AND($G145>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D145*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G145=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))))/$I$4)-AL145-IF($A$4,$C145,0),\nIF(OR(AND($G145>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G145<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G145*IF($G145*(INT(AK145/$G145))=0,1,INT(AK145/$G145))))/$I$4)-AL145-IF($A$4,$C145,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H145=\"Technology / regulatory\",IF(AV$5=$F145-2,$AV$1,IF(AV$5=$F145-1,$AW$1,IF(AV$5=$F145,$AX$1,IF(AV$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(AW$5=$F145-2,$AV$1,IF(AW$5=$F145-1,$AW$1,IF(AW$5=$F145,$AX$1,IF(AW$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(AX$5=$F145-2,$AV$1,IF(AX$5=$F145-1,$AW$1,IF(AX$5=$F145,$AX$1,IF(AX$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(AY$5=$F145-2,$AV$1,IF(AY$5=$F145-1,$AW$1,IF(AY$5=$F145,$AX$1,IF(AY$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(AZ$5=$F145-2,$AV$1,IF(AZ$5=$F145-1,$AW$1,IF(AZ$5=$F145,$AX$1,IF(AZ$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BA$5=$F145-2,$AV$1,IF(BA$5=$F145-1,$AW$1,IF(BA$5=$F145,$AX$1,IF(BA$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BB$5=$F145-2,$AV$1,IF(BB$5=$F145-1,$AW$1,IF(BB$5=$F145,$AX$1,IF(BB$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BC$5=$F145-2,$AV$1,IF(BC$5=$F145-1,$AW$1,IF(BC$5=$F145,$AX$1,IF(BC$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BD$5=$F145-2,$AV$1,IF(BD$5=$F145-1,$AW$1,IF(BD$5=$F145,$AX$1,IF(BD$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BE$5=$F145-2,$AV$1,IF(BE$5=$F145-1,$AW$1,IF(BE$5=$F145,$AX$1,IF(BE$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BF$5=$F145-2,$AV$1,IF(BF$5=$F145-1,$AW$1,IF(BF$5=$F145,$AX$1,IF(BF$5=$F145+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H145=\"Technology / regulatory\",IF(BG$5=$F145-2,$AV$1,IF(BG$5=$F145-1,$AW$1,IF(BG$5=$F145,$AX$1,IF(BG$5=$F145+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B146,'Avionics ID'!E:E,0),1)","v":801},"Radar altimeter",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A146,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I146&\"$12:\"&I146&\"$384\"))))))","v":"Attack, Stealth"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A146,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))))/$I$4)-Q146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(P146/$G146))=0,1,INT(P146/$G146))))/$I$4)-Q146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))))/$I$4)-T146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(S146/$G146))=0,1,INT(S146/$G146))))/$I$4)-T146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))))/$I$4)-W146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(V146/$G146))=0,1,INT(V146/$G146))))/$I$4)-W146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))))/$I$4)-Z146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(Y146/$G146))=0,1,INT(Y146/$G146))))/$I$4)-Z146-IF($A$4,$C146,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))))/$I$4)-AC146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AB146/$G146))=0,1,INT(AB146/$G146))))/$I$4)-AC146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G146/2)*$D146)),\nIF(OR(AND($G146>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))))/$I$4)-AF146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AE146/$G146))=0,1,INT(AE146/$G146))))/$I$4)-AF146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))))/$I$4)-AI146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AH146/$G146))=0,1,INT(AH146/$G146))))/$I$4)-AI146-IF($A$4,$C146,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D146,\nIF(OR(AND($G146>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D146*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))))/$I$4),\nIF(OR(AND($G146>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D146*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G146=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))))/$I$4)-AL146-IF($A$4,$C146,0),\nIF(OR(AND($G146>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G146<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G146*IF($G146*(INT(AK146/$G146))=0,1,INT(AK146/$G146))))/$I$4)-AL146-IF($A$4,$C146,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H146=\"Technology / regulatory\",IF(AV$5=$F146-2,$AV$1,IF(AV$5=$F146-1,$AW$1,IF(AV$5=$F146,$AX$1,IF(AV$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(AW$5=$F146-2,$AV$1,IF(AW$5=$F146-1,$AW$1,IF(AW$5=$F146,$AX$1,IF(AW$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(AX$5=$F146-2,$AV$1,IF(AX$5=$F146-1,$AW$1,IF(AX$5=$F146,$AX$1,IF(AX$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(AY$5=$F146-2,$AV$1,IF(AY$5=$F146-1,$AW$1,IF(AY$5=$F146,$AX$1,IF(AY$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(AZ$5=$F146-2,$AV$1,IF(AZ$5=$F146-1,$AW$1,IF(AZ$5=$F146,$AX$1,IF(AZ$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BA$5=$F146-2,$AV$1,IF(BA$5=$F146-1,$AW$1,IF(BA$5=$F146,$AX$1,IF(BA$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BB$5=$F146-2,$AV$1,IF(BB$5=$F146-1,$AW$1,IF(BB$5=$F146,$AX$1,IF(BB$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BC$5=$F146-2,$AV$1,IF(BC$5=$F146-1,$AW$1,IF(BC$5=$F146,$AX$1,IF(BC$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BD$5=$F146-2,$AV$1,IF(BD$5=$F146-1,$AW$1,IF(BD$5=$F146,$AX$1,IF(BD$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BE$5=$F146-2,$AV$1,IF(BE$5=$F146-1,$AW$1,IF(BE$5=$F146,$AX$1,IF(BE$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BF$5=$F146-2,$AV$1,IF(BF$5=$F146-1,$AW$1,IF(BF$5=$F146,$AX$1,IF(BF$5=$F146+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H146=\"Technology / regulatory\",IF(BG$5=$F146-2,$AV$1,IF(BG$5=$F146-1,$AW$1,IF(BG$5=$F146,$AX$1,IF(BG$5=$F146+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B147,'Avionics ID'!E:E,0),1)","v":764},"Radar altimeters",0.1,0.03,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A147,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I147&\"$12:\"&I147&\"$384\"))))))","v":"A300, A320, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, B747, B767, B777, B787, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, PC-24, Phenom, Praetor, Reg TP, SF50, Superjet 100, Turbine GA"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A147,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))))/$I$4)-Q147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(P147/$G147))=0,1,INT(P147/$G147))))/$I$4)-Q147-IF($A$4,$C147,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))))/$I$4)-T147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(S147/$G147))=0,1,INT(S147/$G147))))/$I$4)-T147-IF($A$4,$C147,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))))/$I$4)-W147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(V147/$G147))=0,1,INT(V147/$G147))))/$I$4)-W147-IF($A$4,$C147,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))))/$I$4)-Z147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(Y147/$G147))=0,1,INT(Y147/$G147))))/$I$4)-Z147-IF($A$4,$C147,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))))/$I$4)-AC147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AB147/$G147))=0,1,INT(AB147/$G147))))/$I$4)-AC147-IF($A$4,$C147,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G147/2)*$D147)),\nIF(OR(AND($G147>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))))/$I$4)-AF147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AE147/$G147))=0,1,INT(AE147/$G147))))/$I$4)-AF147-IF($A$4,$C147,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))))/$I$4)-AI147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AH147/$G147))=0,1,INT(AH147/$G147))))/$I$4)-AI147-IF($A$4,$C147,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D147,\nIF(OR(AND($G147>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D147*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))))/$I$4),\nIF(OR(AND($G147>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D147*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G147=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))))/$I$4)-AL147-IF($A$4,$C147,0),\nIF(OR(AND($G147>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G147<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G147*IF($G147*(INT(AK147/$G147))=0,1,INT(AK147/$G147))))/$I$4)-AL147-IF($A$4,$C147,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H147=\"Technology / regulatory\",IF(AV$5=$F147-2,$AV$1,IF(AV$5=$F147-1,$AW$1,IF(AV$5=$F147,$AX$1,IF(AV$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(AW$5=$F147-2,$AV$1,IF(AW$5=$F147-1,$AW$1,IF(AW$5=$F147,$AX$1,IF(AW$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(AX$5=$F147-2,$AV$1,IF(AX$5=$F147-1,$AW$1,IF(AX$5=$F147,$AX$1,IF(AX$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(AY$5=$F147-2,$AV$1,IF(AY$5=$F147-1,$AW$1,IF(AY$5=$F147,$AX$1,IF(AY$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(AZ$5=$F147-2,$AV$1,IF(AZ$5=$F147-1,$AW$1,IF(AZ$5=$F147,$AX$1,IF(AZ$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BA$5=$F147-2,$AV$1,IF(BA$5=$F147-1,$AW$1,IF(BA$5=$F147,$AX$1,IF(BA$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BB$5=$F147-2,$AV$1,IF(BB$5=$F147-1,$AW$1,IF(BB$5=$F147,$AX$1,IF(BB$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BC$5=$F147-2,$AV$1,IF(BC$5=$F147-1,$AW$1,IF(BC$5=$F147,$AX$1,IF(BC$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BD$5=$F147-2,$AV$1,IF(BD$5=$F147-1,$AW$1,IF(BD$5=$F147,$AX$1,IF(BD$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BE$5=$F147-2,$AV$1,IF(BE$5=$F147-1,$AW$1,IF(BE$5=$F147,$AX$1,IF(BE$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BF$5=$F147-2,$AV$1,IF(BF$5=$F147-1,$AW$1,IF(BF$5=$F147,$AX$1,IF(BF$5=$F147+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H147=\"Technology / regulatory\",IF(BG$5=$F147-2,$AV$1,IF(BG$5=$F147-1,$AW$1,IF(BG$5=$F147,$AX$1,IF(BG$5=$F147+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B148,'Avionics ID'!E:E,0),1)","v":829},"Radar Antenna (nose nounted)",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A148,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I148&\"$12:\"&I148&\"$384\"))))))","v":"Attack Helo, Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A148,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))))/$I$4)-Q148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(P148/$G148))=0,1,INT(P148/$G148))))/$I$4)-Q148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))))/$I$4)-T148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(S148/$G148))=0,1,INT(S148/$G148))))/$I$4)-T148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))))/$I$4)-W148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(V148/$G148))=0,1,INT(V148/$G148))))/$I$4)-W148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))))/$I$4)-Z148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(Y148/$G148))=0,1,INT(Y148/$G148))))/$I$4)-Z148-IF($A$4,$C148,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))))/$I$4)-AC148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AB148/$G148))=0,1,INT(AB148/$G148))))/$I$4)-AC148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G148/2)*$D148)),\nIF(OR(AND($G148>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))))/$I$4)-AF148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AE148/$G148))=0,1,INT(AE148/$G148))))/$I$4)-AF148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))))/$I$4)-AI148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AH148/$G148))=0,1,INT(AH148/$G148))))/$I$4)-AI148-IF($A$4,$C148,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D148,\nIF(OR(AND($G148>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D148*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))))/$I$4),\nIF(OR(AND($G148>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D148*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G148=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))))/$I$4)-AL148-IF($A$4,$C148,0),\nIF(OR(AND($G148>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G148<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G148*IF($G148*(INT(AK148/$G148))=0,1,INT(AK148/$G148))))/$I$4)-AL148-IF($A$4,$C148,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H148=\"Technology / regulatory\",IF(AV$5=$F148-2,$AV$1,IF(AV$5=$F148-1,$AW$1,IF(AV$5=$F148,$AX$1,IF(AV$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(AW$5=$F148-2,$AV$1,IF(AW$5=$F148-1,$AW$1,IF(AW$5=$F148,$AX$1,IF(AW$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(AX$5=$F148-2,$AV$1,IF(AX$5=$F148-1,$AW$1,IF(AX$5=$F148,$AX$1,IF(AX$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(AY$5=$F148-2,$AV$1,IF(AY$5=$F148-1,$AW$1,IF(AY$5=$F148,$AX$1,IF(AY$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(AZ$5=$F148-2,$AV$1,IF(AZ$5=$F148-1,$AW$1,IF(AZ$5=$F148,$AX$1,IF(AZ$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BA$5=$F148-2,$AV$1,IF(BA$5=$F148-1,$AW$1,IF(BA$5=$F148,$AX$1,IF(BA$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BB$5=$F148-2,$AV$1,IF(BB$5=$F148-1,$AW$1,IF(BB$5=$F148,$AX$1,IF(BB$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BC$5=$F148-2,$AV$1,IF(BC$5=$F148-1,$AW$1,IF(BC$5=$F148,$AX$1,IF(BC$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BD$5=$F148-2,$AV$1,IF(BD$5=$F148-1,$AW$1,IF(BD$5=$F148,$AX$1,IF(BD$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BE$5=$F148-2,$AV$1,IF(BE$5=$F148-1,$AW$1,IF(BE$5=$F148,$AX$1,IF(BE$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BF$5=$F148-2,$AV$1,IF(BF$5=$F148-1,$AW$1,IF(BF$5=$F148,$AX$1,IF(BF$5=$F148+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H148=\"Technology / regulatory\",IF(BG$5=$F148-2,$AV$1,IF(BG$5=$F148-1,$AW$1,IF(BG$5=$F148,$AX$1,IF(BG$5=$F148+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B149,'Avionics ID'!E:E,0),1)","v":859},"Radar jammer",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A149,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I149&\"$12:\"&I149&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A149,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))))/$I$4)-Q149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(P149/$G149))=0,1,INT(P149/$G149))))/$I$4)-Q149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))))/$I$4)-T149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(S149/$G149))=0,1,INT(S149/$G149))))/$I$4)-T149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))))/$I$4)-W149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(V149/$G149))=0,1,INT(V149/$G149))))/$I$4)-W149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))))/$I$4)-Z149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(Y149/$G149))=0,1,INT(Y149/$G149))))/$I$4)-Z149-IF($A$4,$C149,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))))/$I$4)-AC149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AB149/$G149))=0,1,INT(AB149/$G149))))/$I$4)-AC149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G149/2)*$D149)),\nIF(OR(AND($G149>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))))/$I$4)-AF149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AE149/$G149))=0,1,INT(AE149/$G149))))/$I$4)-AF149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))))/$I$4)-AI149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AH149/$G149))=0,1,INT(AH149/$G149))))/$I$4)-AI149-IF($A$4,$C149,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D149,\nIF(OR(AND($G149>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D149*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))))/$I$4),\nIF(OR(AND($G149>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D149*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G149=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))))/$I$4)-AL149-IF($A$4,$C149,0),\nIF(OR(AND($G149>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G149<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G149*IF($G149*(INT(AK149/$G149))=0,1,INT(AK149/$G149))))/$I$4)-AL149-IF($A$4,$C149,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H149=\"Technology / regulatory\",IF(AV$5=$F149-2,$AV$1,IF(AV$5=$F149-1,$AW$1,IF(AV$5=$F149,$AX$1,IF(AV$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(AW$5=$F149-2,$AV$1,IF(AW$5=$F149-1,$AW$1,IF(AW$5=$F149,$AX$1,IF(AW$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(AX$5=$F149-2,$AV$1,IF(AX$5=$F149-1,$AW$1,IF(AX$5=$F149,$AX$1,IF(AX$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(AY$5=$F149-2,$AV$1,IF(AY$5=$F149-1,$AW$1,IF(AY$5=$F149,$AX$1,IF(AY$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(AZ$5=$F149-2,$AV$1,IF(AZ$5=$F149-1,$AW$1,IF(AZ$5=$F149,$AX$1,IF(AZ$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BA$5=$F149-2,$AV$1,IF(BA$5=$F149-1,$AW$1,IF(BA$5=$F149,$AX$1,IF(BA$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BB$5=$F149-2,$AV$1,IF(BB$5=$F149-1,$AW$1,IF(BB$5=$F149,$AX$1,IF(BB$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BC$5=$F149-2,$AV$1,IF(BC$5=$F149-1,$AW$1,IF(BC$5=$F149,$AX$1,IF(BC$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BD$5=$F149-2,$AV$1,IF(BD$5=$F149-1,$AW$1,IF(BD$5=$F149,$AX$1,IF(BD$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BE$5=$F149-2,$AV$1,IF(BE$5=$F149-1,$AW$1,IF(BE$5=$F149,$AX$1,IF(BE$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BF$5=$F149-2,$AV$1,IF(BF$5=$F149-1,$AW$1,IF(BF$5=$F149,$AX$1,IF(BF$5=$F149+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H149=\"Technology / regulatory\",IF(BG$5=$F149-2,$AV$1,IF(BG$5=$F149-1,$AW$1,IF(BG$5=$F149,$AX$1,IF(BG$5=$F149+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B150,'Avionics ID'!E:E,0),1)","v":855},"Radar warning receivers",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A150,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I150&\"$12:\"&I150&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A150,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))))/$I$4)-Q150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(P150/$G150))=0,1,INT(P150/$G150))))/$I$4)-Q150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))))/$I$4)-T150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(S150/$G150))=0,1,INT(S150/$G150))))/$I$4)-T150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))))/$I$4)-W150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(V150/$G150))=0,1,INT(V150/$G150))))/$I$4)-W150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))))/$I$4)-Z150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(Y150/$G150))=0,1,INT(Y150/$G150))))/$I$4)-Z150-IF($A$4,$C150,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))))/$I$4)-AC150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AB150/$G150))=0,1,INT(AB150/$G150))))/$I$4)-AC150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G150/2)*$D150)),\nIF(OR(AND($G150>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))))/$I$4)-AF150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AE150/$G150))=0,1,INT(AE150/$G150))))/$I$4)-AF150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))))/$I$4)-AI150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AH150/$G150))=0,1,INT(AH150/$G150))))/$I$4)-AI150-IF($A$4,$C150,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D150,\nIF(OR(AND($G150>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D150*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))))/$I$4),\nIF(OR(AND($G150>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D150*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G150=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))))/$I$4)-AL150-IF($A$4,$C150,0),\nIF(OR(AND($G150>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G150<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G150*IF($G150*(INT(AK150/$G150))=0,1,INT(AK150/$G150))))/$I$4)-AL150-IF($A$4,$C150,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H150=\"Technology / regulatory\",IF(AV$5=$F150-2,$AV$1,IF(AV$5=$F150-1,$AW$1,IF(AV$5=$F150,$AX$1,IF(AV$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(AW$5=$F150-2,$AV$1,IF(AW$5=$F150-1,$AW$1,IF(AW$5=$F150,$AX$1,IF(AW$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(AX$5=$F150-2,$AV$1,IF(AX$5=$F150-1,$AW$1,IF(AX$5=$F150,$AX$1,IF(AX$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(AY$5=$F150-2,$AV$1,IF(AY$5=$F150-1,$AW$1,IF(AY$5=$F150,$AX$1,IF(AY$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(AZ$5=$F150-2,$AV$1,IF(AZ$5=$F150-1,$AW$1,IF(AZ$5=$F150,$AX$1,IF(AZ$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BA$5=$F150-2,$AV$1,IF(BA$5=$F150-1,$AW$1,IF(BA$5=$F150,$AX$1,IF(BA$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BB$5=$F150-2,$AV$1,IF(BB$5=$F150-1,$AW$1,IF(BB$5=$F150,$AX$1,IF(BB$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BC$5=$F150-2,$AV$1,IF(BC$5=$F150-1,$AW$1,IF(BC$5=$F150,$AX$1,IF(BC$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BD$5=$F150-2,$AV$1,IF(BD$5=$F150-1,$AW$1,IF(BD$5=$F150,$AX$1,IF(BD$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BE$5=$F150-2,$AV$1,IF(BE$5=$F150-1,$AW$1,IF(BE$5=$F150,$AX$1,IF(BE$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BF$5=$F150-2,$AV$1,IF(BF$5=$F150-1,$AW$1,IF(BF$5=$F150,$AX$1,IF(BF$5=$F150+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H150=\"Technology / regulatory\",IF(BG$5=$F150-2,$AV$1,IF(BG$5=$F150-1,$AW$1,IF(BG$5=$F150,$AX$1,IF(BG$5=$F150+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B151,'Avionics ID'!E:E,0),1)","v":870},"Radio Altimeters",0.05,0.03,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A151,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I151&\"$12:\"&I151&\"$384\"))))))","v":"UAV"},null,0.03,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A151,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))))/$I$4)-Q151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(P151/$G151))=0,1,INT(P151/$G151))))/$I$4)-Q151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))))/$I$4)-T151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(S151/$G151))=0,1,INT(S151/$G151))))/$I$4)-T151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))))/$I$4)-W151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(V151/$G151))=0,1,INT(V151/$G151))))/$I$4)-W151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))))/$I$4)-Z151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(Y151/$G151))=0,1,INT(Y151/$G151))))/$I$4)-Z151-IF($A$4,$C151,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))))/$I$4)-AC151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AB151/$G151))=0,1,INT(AB151/$G151))))/$I$4)-AC151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G151/2)*$D151)),\nIF(OR(AND($G151>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))))/$I$4)-AF151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AE151/$G151))=0,1,INT(AE151/$G151))))/$I$4)-AF151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))))/$I$4)-AI151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AH151/$G151))=0,1,INT(AH151/$G151))))/$I$4)-AI151-IF($A$4,$C151,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D151,\nIF(OR(AND($G151>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D151*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))))/$I$4),\nIF(OR(AND($G151>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D151*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))))/$I$4),\n0\n))),0)","v":0.03},{"$f":"IFERROR(IF(OR($G151=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))))/$I$4)-AL151-IF($A$4,$C151,0),\nIF(OR(AND($G151>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G151<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G151*IF($G151*(INT(AK151/$G151))=0,1,INT(AK151/$G151))))/$I$4)-AL151-IF($A$4,$C151,0),\n0\n))),0)","v":0.97},null,null,null,null,null,null,null,null,{"$f":"IF($H151=\"Technology / regulatory\",IF(AV$5=$F151-2,$AV$1,IF(AV$5=$F151-1,$AW$1,IF(AV$5=$F151,$AX$1,IF(AV$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(AW$5=$F151-2,$AV$1,IF(AW$5=$F151-1,$AW$1,IF(AW$5=$F151,$AX$1,IF(AW$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(AX$5=$F151-2,$AV$1,IF(AX$5=$F151-1,$AW$1,IF(AX$5=$F151,$AX$1,IF(AX$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(AY$5=$F151-2,$AV$1,IF(AY$5=$F151-1,$AW$1,IF(AY$5=$F151,$AX$1,IF(AY$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(AZ$5=$F151-2,$AV$1,IF(AZ$5=$F151-1,$AW$1,IF(AZ$5=$F151,$AX$1,IF(AZ$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BA$5=$F151-2,$AV$1,IF(BA$5=$F151-1,$AW$1,IF(BA$5=$F151,$AX$1,IF(BA$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BB$5=$F151-2,$AV$1,IF(BB$5=$F151-1,$AW$1,IF(BB$5=$F151,$AX$1,IF(BB$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BC$5=$F151-2,$AV$1,IF(BC$5=$F151-1,$AW$1,IF(BC$5=$F151,$AX$1,IF(BC$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BD$5=$F151-2,$AV$1,IF(BD$5=$F151-1,$AW$1,IF(BD$5=$F151,$AX$1,IF(BD$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BE$5=$F151-2,$AV$1,IF(BE$5=$F151-1,$AW$1,IF(BE$5=$F151,$AX$1,IF(BE$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BF$5=$F151-2,$AV$1,IF(BF$5=$F151-1,$AW$1,IF(BF$5=$F151,$AX$1,IF(BF$5=$F151+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H151=\"Technology / regulatory\",IF(BG$5=$F151-2,$AV$1,IF(BG$5=$F151-1,$AW$1,IF(BG$5=$F151,$AX$1,IF(BG$5=$F151+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B152,'Avionics ID'!E:E,0),1)","v":876},"Radio antenna receivers/transmitters",0.05,0.15,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A152,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I152&\"$12:\"&I152&\"$384\"))))))","v":"Helo, UAV"},null,0.15,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A152,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))))/$I$4)-Q152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(P152/$G152))=0,1,INT(P152/$G152))))/$I$4)-Q152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))))/$I$4)-T152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(S152/$G152))=0,1,INT(S152/$G152))))/$I$4)-T152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))))/$I$4)-W152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(V152/$G152))=0,1,INT(V152/$G152))))/$I$4)-W152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))))/$I$4)-Z152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(Y152/$G152))=0,1,INT(Y152/$G152))))/$I$4)-Z152-IF($A$4,$C152,0),\n0\n))),0)","v":1.5},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))))/$I$4)-AC152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AB152/$G152))=0,1,INT(AB152/$G152))))/$I$4)-AC152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G152/2)*$D152)),\nIF(OR(AND($G152>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))))/$I$4)-AF152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AE152/$G152))=0,1,INT(AE152/$G152))))/$I$4)-AF152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))))/$I$4)-AI152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AH152/$G152))=0,1,INT(AH152/$G152))))/$I$4)-AI152-IF($A$4,$C152,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D152,\nIF(OR(AND($G152>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D152*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))))/$I$4),\nIF(OR(AND($G152>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D152*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))))/$I$4),\n0\n))),0)","v":0.15},{"$f":"IFERROR(IF(OR($G152=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))))/$I$4)-AL152-IF($A$4,$C152,0),\nIF(OR(AND($G152>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G152<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G152*IF($G152*(INT(AK152/$G152))=0,1,INT(AK152/$G152))))/$I$4)-AL152-IF($A$4,$C152,0),\n0\n))),0)","v":0.85},null,null,null,null,null,null,null,null,{"$f":"IF($H152=\"Technology / regulatory\",IF(AV$5=$F152-2,$AV$1,IF(AV$5=$F152-1,$AW$1,IF(AV$5=$F152,$AX$1,IF(AV$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(AW$5=$F152-2,$AV$1,IF(AW$5=$F152-1,$AW$1,IF(AW$5=$F152,$AX$1,IF(AW$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(AX$5=$F152-2,$AV$1,IF(AX$5=$F152-1,$AW$1,IF(AX$5=$F152,$AX$1,IF(AX$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(AY$5=$F152-2,$AV$1,IF(AY$5=$F152-1,$AW$1,IF(AY$5=$F152,$AX$1,IF(AY$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(AZ$5=$F152-2,$AV$1,IF(AZ$5=$F152-1,$AW$1,IF(AZ$5=$F152,$AX$1,IF(AZ$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BA$5=$F152-2,$AV$1,IF(BA$5=$F152-1,$AW$1,IF(BA$5=$F152,$AX$1,IF(BA$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BB$5=$F152-2,$AV$1,IF(BB$5=$F152-1,$AW$1,IF(BB$5=$F152,$AX$1,IF(BB$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BC$5=$F152-2,$AV$1,IF(BC$5=$F152-1,$AW$1,IF(BC$5=$F152,$AX$1,IF(BC$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BD$5=$F152-2,$AV$1,IF(BD$5=$F152-1,$AW$1,IF(BD$5=$F152,$AX$1,IF(BD$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BE$5=$F152-2,$AV$1,IF(BE$5=$F152-1,$AW$1,IF(BE$5=$F152,$AX$1,IF(BE$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BF$5=$F152-2,$AV$1,IF(BF$5=$F152-1,$AW$1,IF(BF$5=$F152,$AX$1,IF(BF$5=$F152+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H152=\"Technology / regulatory\",IF(BG$5=$F152-2,$AV$1,IF(BG$5=$F152-1,$AW$1,IF(BG$5=$F152,$AX$1,IF(BG$5=$F152+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B153,'Avionics ID'!E:E,0),1)","v":830},"Radio antenna, amplifier, sat data",0.1,0.2,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A153,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BJ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I153&\"$12:\"&I153&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A153,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))))/$I$4)-Q153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(P153/$G153))=0,1,INT(P153/$G153))))/$I$4)-Q153-IF($A$4,$C153,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))))/$I$4)-T153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(S153/$G153))=0,1,INT(S153/$G153))))/$I$4)-T153-IF($A$4,$C153,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))))/$I$4)-W153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(V153/$G153))=0,1,INT(V153/$G153))))/$I$4)-W153-IF($A$4,$C153,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))))/$I$4)-Z153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(Y153/$G153))=0,1,INT(Y153/$G153))))/$I$4)-Z153-IF($A$4,$C153,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))))/$I$4)-AC153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AB153/$G153))=0,1,INT(AB153/$G153))))/$I$4)-AC153-IF($A$4,$C153,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G153/2)*$D153)),\nIF(OR(AND($G153>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))))/$I$4)-AF153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AE153/$G153))=0,1,INT(AE153/$G153))))/$I$4)-AF153-IF($A$4,$C153,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))))/$I$4)-AI153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AH153/$G153))=0,1,INT(AH153/$G153))))/$I$4)-AI153-IF($A$4,$C153,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D153,\nIF(OR(AND($G153>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D153*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))))/$I$4),\nIF(OR(AND($G153>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D153*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G153=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))))/$I$4)-AL153-IF($A$4,$C153,0),\nIF(OR(AND($G153>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G153<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G153*IF($G153*(INT(AK153/$G153))=0,1,INT(AK153/$G153))))/$I$4)-AL153-IF($A$4,$C153,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H153=\"Technology / regulatory\",IF(AV$5=$F153-2,$AV$1,IF(AV$5=$F153-1,$AW$1,IF(AV$5=$F153,$AX$1,IF(AV$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(AW$5=$F153-2,$AV$1,IF(AW$5=$F153-1,$AW$1,IF(AW$5=$F153,$AX$1,IF(AW$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(AX$5=$F153-2,$AV$1,IF(AX$5=$F153-1,$AW$1,IF(AX$5=$F153,$AX$1,IF(AX$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(AY$5=$F153-2,$AV$1,IF(AY$5=$F153-1,$AW$1,IF(AY$5=$F153,$AX$1,IF(AY$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(AZ$5=$F153-2,$AV$1,IF(AZ$5=$F153-1,$AW$1,IF(AZ$5=$F153,$AX$1,IF(AZ$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BA$5=$F153-2,$AV$1,IF(BA$5=$F153-1,$AW$1,IF(BA$5=$F153,$AX$1,IF(BA$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BB$5=$F153-2,$AV$1,IF(BB$5=$F153-1,$AW$1,IF(BB$5=$F153,$AX$1,IF(BB$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BC$5=$F153-2,$AV$1,IF(BC$5=$F153-1,$AW$1,IF(BC$5=$F153,$AX$1,IF(BC$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BD$5=$F153-2,$AV$1,IF(BD$5=$F153-1,$AW$1,IF(BD$5=$F153,$AX$1,IF(BD$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BE$5=$F153-2,$AV$1,IF(BE$5=$F153-1,$AW$1,IF(BE$5=$F153,$AX$1,IF(BE$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BF$5=$F153-2,$AV$1,IF(BF$5=$F153-1,$AW$1,IF(BF$5=$F153,$AX$1,IF(BF$5=$F153+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H153=\"Technology / regulatory\",IF(BG$5=$F153-2,$AV$1,IF(BG$5=$F153-1,$AW$1,IF(BG$5=$F153,$AX$1,IF(BG$5=$F153+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B154,'Avionics ID'!E:E,0),1)","v":806},"Radio Antennas",0.1,0.2,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A154,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BL"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I154&\"$12:\"&I154&\"$384\"))))))","v":"ARJ, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, Reg TP, SF50, Superjet 100, Turbine GA"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A154,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))))/$I$4)-Q154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(P154/$G154))=0,1,INT(P154/$G154))))/$I$4)-Q154-IF($A$4,$C154,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))))/$I$4)-T154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(S154/$G154))=0,1,INT(S154/$G154))))/$I$4)-T154-IF($A$4,$C154,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))))/$I$4)-W154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(V154/$G154))=0,1,INT(V154/$G154))))/$I$4)-W154-IF($A$4,$C154,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))))/$I$4)-Z154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(Y154/$G154))=0,1,INT(Y154/$G154))))/$I$4)-Z154-IF($A$4,$C154,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))))/$I$4)-AC154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AB154/$G154))=0,1,INT(AB154/$G154))))/$I$4)-AC154-IF($A$4,$C154,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G154/2)*$D154)),\nIF(OR(AND($G154>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))))/$I$4)-AF154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AE154/$G154))=0,1,INT(AE154/$G154))))/$I$4)-AF154-IF($A$4,$C154,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))))/$I$4)-AI154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AH154/$G154))=0,1,INT(AH154/$G154))))/$I$4)-AI154-IF($A$4,$C154,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D154,\nIF(OR(AND($G154>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D154*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))))/$I$4),\nIF(OR(AND($G154>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D154*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G154=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))))/$I$4)-AL154-IF($A$4,$C154,0),\nIF(OR(AND($G154>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G154<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G154*IF($G154*(INT(AK154/$G154))=0,1,INT(AK154/$G154))))/$I$4)-AL154-IF($A$4,$C154,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H154=\"Technology / regulatory\",IF(AV$5=$F154-2,$AV$1,IF(AV$5=$F154-1,$AW$1,IF(AV$5=$F154,$AX$1,IF(AV$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(AW$5=$F154-2,$AV$1,IF(AW$5=$F154-1,$AW$1,IF(AW$5=$F154,$AX$1,IF(AW$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(AX$5=$F154-2,$AV$1,IF(AX$5=$F154-1,$AW$1,IF(AX$5=$F154,$AX$1,IF(AX$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(AY$5=$F154-2,$AV$1,IF(AY$5=$F154-1,$AW$1,IF(AY$5=$F154,$AX$1,IF(AY$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(AZ$5=$F154-2,$AV$1,IF(AZ$5=$F154-1,$AW$1,IF(AZ$5=$F154,$AX$1,IF(AZ$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BA$5=$F154-2,$AV$1,IF(BA$5=$F154-1,$AW$1,IF(BA$5=$F154,$AX$1,IF(BA$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BB$5=$F154-2,$AV$1,IF(BB$5=$F154-1,$AW$1,IF(BB$5=$F154,$AX$1,IF(BB$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BC$5=$F154-2,$AV$1,IF(BC$5=$F154-1,$AW$1,IF(BC$5=$F154,$AX$1,IF(BC$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BD$5=$F154-2,$AV$1,IF(BD$5=$F154-1,$AW$1,IF(BD$5=$F154,$AX$1,IF(BD$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BE$5=$F154-2,$AV$1,IF(BE$5=$F154-1,$AW$1,IF(BE$5=$F154,$AX$1,IF(BE$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BF$5=$F154-2,$AV$1,IF(BF$5=$F154-1,$AW$1,IF(BF$5=$F154,$AX$1,IF(BF$5=$F154+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H154=\"Technology / regulatory\",IF(BG$5=$F154-2,$AV$1,IF(BG$5=$F154-1,$AW$1,IF(BG$5=$F154,$AX$1,IF(BG$5=$F154+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B155,'Avionics ID'!E:E,0),1)","v":743},"Radio Management Panel",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A155,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I155&\"$12:\"&I155&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, B787, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A155,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D155,\nIF(OR(AND($G155>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D155*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))))/$I$4),\nIF(OR(AND($G155>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D155*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G155/2)*$D155)),\nIF(OR(AND($G155>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))))/$I$4)-AC155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AB155/$G155))=0,1,INT(AB155/$G155))))/$I$4)-AC155-IF($A$4,$C155,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D155,\nIF(OR(AND($G155>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D155*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))))/$I$4),\nIF(OR(AND($G155>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D155*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G155/2)*$D155)),\nIF(OR(AND($G155>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))))/$I$4)-AF155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AE155/$G155))=0,1,INT(AE155/$G155))))/$I$4)-AF155-IF($A$4,$C155,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D155,\nIF(OR(AND($G155>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D155*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))))/$I$4),\nIF(OR(AND($G155>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D155*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))))/$I$4)-AI155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AH155/$G155))=0,1,INT(AH155/$G155))))/$I$4)-AI155-IF($A$4,$C155,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D155,\nIF(OR(AND($G155>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D155*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))))/$I$4),\nIF(OR(AND($G155>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D155*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G155=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))))/$I$4)-AL155-IF($A$4,$C155,0),\nIF(OR(AND($G155>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G155<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G155*IF($G155*(INT(AK155/$G155))=0,1,INT(AK155/$G155))))/$I$4)-AL155-IF($A$4,$C155,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H155=\"Technology / regulatory\",IF(AV$5=$F155-2,$AV$1,IF(AV$5=$F155-1,$AW$1,IF(AV$5=$F155,$AX$1,IF(AV$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(AW$5=$F155-2,$AV$1,IF(AW$5=$F155-1,$AW$1,IF(AW$5=$F155,$AX$1,IF(AW$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(AX$5=$F155-2,$AV$1,IF(AX$5=$F155-1,$AW$1,IF(AX$5=$F155,$AX$1,IF(AX$5=$F155+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H155=\"Technology / regulatory\",IF(AY$5=$F155-2,$AV$1,IF(AY$5=$F155-1,$AW$1,IF(AY$5=$F155,$AX$1,IF(AY$5=$F155+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H155=\"Technology / regulatory\",IF(AZ$5=$F155-2,$AV$1,IF(AZ$5=$F155-1,$AW$1,IF(AZ$5=$F155,$AX$1,IF(AZ$5=$F155+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H155=\"Technology / regulatory\",IF(BA$5=$F155-2,$AV$1,IF(BA$5=$F155-1,$AW$1,IF(BA$5=$F155,$AX$1,IF(BA$5=$F155+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H155=\"Technology / regulatory\",IF(BB$5=$F155-2,$AV$1,IF(BB$5=$F155-1,$AW$1,IF(BB$5=$F155,$AX$1,IF(BB$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(BC$5=$F155-2,$AV$1,IF(BC$5=$F155-1,$AW$1,IF(BC$5=$F155,$AX$1,IF(BC$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(BD$5=$F155-2,$AV$1,IF(BD$5=$F155-1,$AW$1,IF(BD$5=$F155,$AX$1,IF(BD$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(BE$5=$F155-2,$AV$1,IF(BE$5=$F155-1,$AW$1,IF(BE$5=$F155,$AX$1,IF(BE$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(BF$5=$F155-2,$AV$1,IF(BF$5=$F155-1,$AW$1,IF(BF$5=$F155,$AX$1,IF(BF$5=$F155+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H155=\"Technology / regulatory\",IF(BG$5=$F155-2,$AV$1,IF(BG$5=$F155-1,$AW$1,IF(BG$5=$F155,$AX$1,IF(BG$5=$F155+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B156,'Avionics ID'!E:E,0),1)","v":741},"Radio management system",6.6666666666666666E-2,0.06,"CPDLC",2028,15,"Technology / regulatory",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A156,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I156&\"$12:\"&I156&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, C919, CRJ, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A156,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},null,null,{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},null,null,{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},null,null,{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},null,null,{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D156,\nIF(OR(AND($G156>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D156*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))))/$I$4),\nIF(OR(AND($G156>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D156*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G156/2)*$D156)),\nIF(OR(AND($G156>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))))/$I$4)-AC156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AB156/$G156))=0,1,INT(AB156/$G156))))/$I$4)-AC156-IF($A$4,$C156,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D156,\nIF(OR(AND($G156>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D156*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))))/$I$4),\nIF(OR(AND($G156>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D156*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G156/2)*$D156)),\nIF(OR(AND($G156>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))))/$I$4)-AF156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AE156/$G156))=0,1,INT(AE156/$G156))))/$I$4)-AF156-IF($A$4,$C156,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D156,\nIF(OR(AND($G156>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D156*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))))/$I$4),\nIF(OR(AND($G156>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D156*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))))/$I$4)-AI156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AH156/$G156))=0,1,INT(AH156/$G156))))/$I$4)-AI156-IF($A$4,$C156,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D156,\nIF(OR(AND($G156>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D156*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))))/$I$4),\nIF(OR(AND($G156>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D156*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G156=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))))/$I$4)-AL156-IF($A$4,$C156,0),\nIF(OR(AND($G156>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G156<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G156*IF($G156*(INT(AK156/$G156))=0,1,INT(AK156/$G156))))/$I$4)-AL156-IF($A$4,$C156,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,1.05,{"$f":"IF($H156=\"Technology / regulatory\",IF(AV$5=$F156-2,$AV$1,IF(AV$5=$F156-1,$AW$1,IF(AV$5=$F156,$AX$1,IF(AV$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(AW$5=$F156-2,$AV$1,IF(AW$5=$F156-1,$AW$1,IF(AW$5=$F156,$AX$1,IF(AW$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(AX$5=$F156-2,$AV$1,IF(AX$5=$F156-1,$AW$1,IF(AX$5=$F156,$AX$1,IF(AX$5=$F156+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H156=\"Technology / regulatory\",IF(AY$5=$F156-2,$AV$1,IF(AY$5=$F156-1,$AW$1,IF(AY$5=$F156,$AX$1,IF(AY$5=$F156+1,$AY$1,0)))),0)","v":0.25},{"$f":"IF($H156=\"Technology / regulatory\",IF(AZ$5=$F156-2,$AV$1,IF(AZ$5=$F156-1,$AW$1,IF(AZ$5=$F156,$AX$1,IF(AZ$5=$F156+1,$AY$1,0)))),0)","v":0.45},{"$f":"IF($H156=\"Technology / regulatory\",IF(BA$5=$F156-2,$AV$1,IF(BA$5=$F156-1,$AW$1,IF(BA$5=$F156,$AX$1,IF(BA$5=$F156+1,$AY$1,0)))),0)","v":0.15},{"$f":"IF($H156=\"Technology / regulatory\",IF(BB$5=$F156-2,$AV$1,IF(BB$5=$F156-1,$AW$1,IF(BB$5=$F156,$AX$1,IF(BB$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(BC$5=$F156-2,$AV$1,IF(BC$5=$F156-1,$AW$1,IF(BC$5=$F156,$AX$1,IF(BC$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(BD$5=$F156-2,$AV$1,IF(BD$5=$F156-1,$AW$1,IF(BD$5=$F156,$AX$1,IF(BD$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(BE$5=$F156-2,$AV$1,IF(BE$5=$F156-1,$AW$1,IF(BE$5=$F156,$AX$1,IF(BE$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(BF$5=$F156-2,$AV$1,IF(BF$5=$F156-1,$AW$1,IF(BF$5=$F156,$AX$1,IF(BF$5=$F156+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H156=\"Technology / regulatory\",IF(BG$5=$F156-2,$AV$1,IF(BG$5=$F156-1,$AW$1,IF(BG$5=$F156,$AX$1,IF(BG$5=$F156+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B157,'Avionics ID'!E:E,0),1)","v":818},"Radio receivers",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A157,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I157&\"$12:\"&I157&\"$384\"))))))","v":"Mil Fighter, TP Trainer"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A157,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))))/$I$4)-Q157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(P157/$G157))=0,1,INT(P157/$G157))))/$I$4)-Q157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))))/$I$4)-T157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(S157/$G157))=0,1,INT(S157/$G157))))/$I$4)-T157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))))/$I$4)-W157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(V157/$G157))=0,1,INT(V157/$G157))))/$I$4)-W157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))))/$I$4)-Z157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(Y157/$G157))=0,1,INT(Y157/$G157))))/$I$4)-Z157-IF($A$4,$C157,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))))/$I$4)-AC157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AB157/$G157))=0,1,INT(AB157/$G157))))/$I$4)-AC157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G157/2)*$D157)),\nIF(OR(AND($G157>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))))/$I$4)-AF157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AE157/$G157))=0,1,INT(AE157/$G157))))/$I$4)-AF157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))))/$I$4)-AI157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AH157/$G157))=0,1,INT(AH157/$G157))))/$I$4)-AI157-IF($A$4,$C157,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D157,\nIF(OR(AND($G157>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D157*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))))/$I$4),\nIF(OR(AND($G157>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D157*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G157=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))))/$I$4)-AL157-IF($A$4,$C157,0),\nIF(OR(AND($G157>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G157<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G157*IF($G157*(INT(AK157/$G157))=0,1,INT(AK157/$G157))))/$I$4)-AL157-IF($A$4,$C157,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H157=\"Technology / regulatory\",IF(AV$5=$F157-2,$AV$1,IF(AV$5=$F157-1,$AW$1,IF(AV$5=$F157,$AX$1,IF(AV$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(AW$5=$F157-2,$AV$1,IF(AW$5=$F157-1,$AW$1,IF(AW$5=$F157,$AX$1,IF(AW$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(AX$5=$F157-2,$AV$1,IF(AX$5=$F157-1,$AW$1,IF(AX$5=$F157,$AX$1,IF(AX$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(AY$5=$F157-2,$AV$1,IF(AY$5=$F157-1,$AW$1,IF(AY$5=$F157,$AX$1,IF(AY$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(AZ$5=$F157-2,$AV$1,IF(AZ$5=$F157-1,$AW$1,IF(AZ$5=$F157,$AX$1,IF(AZ$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BA$5=$F157-2,$AV$1,IF(BA$5=$F157-1,$AW$1,IF(BA$5=$F157,$AX$1,IF(BA$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BB$5=$F157-2,$AV$1,IF(BB$5=$F157-1,$AW$1,IF(BB$5=$F157,$AX$1,IF(BB$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BC$5=$F157-2,$AV$1,IF(BC$5=$F157-1,$AW$1,IF(BC$5=$F157,$AX$1,IF(BC$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BD$5=$F157-2,$AV$1,IF(BD$5=$F157-1,$AW$1,IF(BD$5=$F157,$AX$1,IF(BD$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BE$5=$F157-2,$AV$1,IF(BE$5=$F157-1,$AW$1,IF(BE$5=$F157,$AX$1,IF(BE$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BF$5=$F157-2,$AV$1,IF(BF$5=$F157-1,$AW$1,IF(BF$5=$F157,$AX$1,IF(BF$5=$F157+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H157=\"Technology / regulatory\",IF(BG$5=$F157-2,$AV$1,IF(BG$5=$F157-1,$AW$1,IF(BG$5=$F157,$AX$1,IF(BG$5=$F157+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B158,'Avionics ID'!E:E,0),1)","v":780},"Radio Tuning control Panels",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A158,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I158&\"$12:\"&I158&\"$384\"))))))","v":"A350, B747, B777, B787"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A158,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))))/$I$4)-Q158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(P158/$G158))=0,1,INT(P158/$G158))))/$I$4)-Q158-IF($A$4,$C158,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))))/$I$4)-T158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(S158/$G158))=0,1,INT(S158/$G158))))/$I$4)-T158-IF($A$4,$C158,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))))/$I$4)-W158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(V158/$G158))=0,1,INT(V158/$G158))))/$I$4)-W158-IF($A$4,$C158,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))))/$I$4)-Z158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(Y158/$G158))=0,1,INT(Y158/$G158))))/$I$4)-Z158-IF($A$4,$C158,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))))/$I$4)-AC158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AB158/$G158))=0,1,INT(AB158/$G158))))/$I$4)-AC158-IF($A$4,$C158,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G158/2)*$D158)),\nIF(OR(AND($G158>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))))/$I$4)-AF158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AE158/$G158))=0,1,INT(AE158/$G158))))/$I$4)-AF158-IF($A$4,$C158,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))))/$I$4)-AI158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AH158/$G158))=0,1,INT(AH158/$G158))))/$I$4)-AI158-IF($A$4,$C158,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D158,\nIF(OR(AND($G158>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D158*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))))/$I$4),\nIF(OR(AND($G158>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D158*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G158=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))))/$I$4)-AL158-IF($A$4,$C158,0),\nIF(OR(AND($G158>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G158<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G158*IF($G158*(INT(AK158/$G158))=0,1,INT(AK158/$G158))))/$I$4)-AL158-IF($A$4,$C158,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H158=\"Technology / regulatory\",IF(AV$5=$F158-2,$AV$1,IF(AV$5=$F158-1,$AW$1,IF(AV$5=$F158,$AX$1,IF(AV$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(AW$5=$F158-2,$AV$1,IF(AW$5=$F158-1,$AW$1,IF(AW$5=$F158,$AX$1,IF(AW$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(AX$5=$F158-2,$AV$1,IF(AX$5=$F158-1,$AW$1,IF(AX$5=$F158,$AX$1,IF(AX$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(AY$5=$F158-2,$AV$1,IF(AY$5=$F158-1,$AW$1,IF(AY$5=$F158,$AX$1,IF(AY$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(AZ$5=$F158-2,$AV$1,IF(AZ$5=$F158-1,$AW$1,IF(AZ$5=$F158,$AX$1,IF(AZ$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BA$5=$F158-2,$AV$1,IF(BA$5=$F158-1,$AW$1,IF(BA$5=$F158,$AX$1,IF(BA$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BB$5=$F158-2,$AV$1,IF(BB$5=$F158-1,$AW$1,IF(BB$5=$F158,$AX$1,IF(BB$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BC$5=$F158-2,$AV$1,IF(BC$5=$F158-1,$AW$1,IF(BC$5=$F158,$AX$1,IF(BC$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BD$5=$F158-2,$AV$1,IF(BD$5=$F158-1,$AW$1,IF(BD$5=$F158,$AX$1,IF(BD$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BE$5=$F158-2,$AV$1,IF(BE$5=$F158-1,$AW$1,IF(BE$5=$F158,$AX$1,IF(BE$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BF$5=$F158-2,$AV$1,IF(BF$5=$F158-1,$AW$1,IF(BF$5=$F158,$AX$1,IF(BF$5=$F158+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H158=\"Technology / regulatory\",IF(BG$5=$F158-2,$AV$1,IF(BG$5=$F158-1,$AW$1,IF(BG$5=$F158,$AX$1,IF(BG$5=$F158+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B159,'Avionics ID'!E:E,0),1)","v":774},"Remote Data Concentrators",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A159,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I159&\"$12:\"&I159&\"$384\"))))))","v":{"$error":"#VALUE!"}},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A159,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))))/$I$4)-Q159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(P159/$G159))=0,1,INT(P159/$G159))))/$I$4)-Q159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))))/$I$4)-T159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(S159/$G159))=0,1,INT(S159/$G159))))/$I$4)-T159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))))/$I$4)-W159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(V159/$G159))=0,1,INT(V159/$G159))))/$I$4)-W159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))))/$I$4)-Z159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(Y159/$G159))=0,1,INT(Y159/$G159))))/$I$4)-Z159-IF($A$4,$C159,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))))/$I$4)-AC159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AB159/$G159))=0,1,INT(AB159/$G159))))/$I$4)-AC159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G159/2)*$D159)),\nIF(OR(AND($G159>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))))/$I$4)-AF159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AE159/$G159))=0,1,INT(AE159/$G159))))/$I$4)-AF159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))))/$I$4)-AI159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AH159/$G159))=0,1,INT(AH159/$G159))))/$I$4)-AI159-IF($A$4,$C159,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D159,\nIF(OR(AND($G159>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D159*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))))/$I$4),\nIF(OR(AND($G159>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D159*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G159=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))))/$I$4)-AL159-IF($A$4,$C159,0),\nIF(OR(AND($G159>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G159<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G159*IF($G159*(INT(AK159/$G159))=0,1,INT(AK159/$G159))))/$I$4)-AL159-IF($A$4,$C159,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H159=\"Technology / regulatory\",IF(AV$5=$F159-2,$AV$1,IF(AV$5=$F159-1,$AW$1,IF(AV$5=$F159,$AX$1,IF(AV$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(AW$5=$F159-2,$AV$1,IF(AW$5=$F159-1,$AW$1,IF(AW$5=$F159,$AX$1,IF(AW$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(AX$5=$F159-2,$AV$1,IF(AX$5=$F159-1,$AW$1,IF(AX$5=$F159,$AX$1,IF(AX$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(AY$5=$F159-2,$AV$1,IF(AY$5=$F159-1,$AW$1,IF(AY$5=$F159,$AX$1,IF(AY$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(AZ$5=$F159-2,$AV$1,IF(AZ$5=$F159-1,$AW$1,IF(AZ$5=$F159,$AX$1,IF(AZ$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BA$5=$F159-2,$AV$1,IF(BA$5=$F159-1,$AW$1,IF(BA$5=$F159,$AX$1,IF(BA$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BB$5=$F159-2,$AV$1,IF(BB$5=$F159-1,$AW$1,IF(BB$5=$F159,$AX$1,IF(BB$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BC$5=$F159-2,$AV$1,IF(BC$5=$F159-1,$AW$1,IF(BC$5=$F159,$AX$1,IF(BC$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BD$5=$F159-2,$AV$1,IF(BD$5=$F159-1,$AW$1,IF(BD$5=$F159,$AX$1,IF(BD$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BE$5=$F159-2,$AV$1,IF(BE$5=$F159-1,$AW$1,IF(BE$5=$F159,$AX$1,IF(BE$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BF$5=$F159-2,$AV$1,IF(BF$5=$F159-1,$AW$1,IF(BF$5=$F159,$AX$1,IF(BF$5=$F159+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H159=\"Technology / regulatory\",IF(BG$5=$F159-2,$AV$1,IF(BG$5=$F159-1,$AW$1,IF(BG$5=$F159,$AX$1,IF(BG$5=$F159+1,$AY$1,0)))),0)","v":0}]
[784,"Remote Data concentrators",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A160,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$HT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I160&\"$12:\"&I160&\"$384\"))))))","v":"A350, Attack, B747, B777, B787, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A160,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35499999999999998,1.0509999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))))/$I$4)-Q160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(P160/$G160))=0,1,INT(P160/$G160))))/$I$4)-Q160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))))/$I$4)-T160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(S160/$G160))=0,1,INT(S160/$G160))))/$I$4)-T160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))))/$I$4)-W160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(V160/$G160))=0,1,INT(V160/$G160))))/$I$4)-W160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))))/$I$4)-Z160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(Y160/$G160))=0,1,INT(Y160/$G160))))/$I$4)-Z160-IF($A$4,$C160,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))))/$I$4)-AC160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AB160/$G160))=0,1,INT(AB160/$G160))))/$I$4)-AC160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G160/2)*$D160)),\nIF(OR(AND($G160>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))))/$I$4)-AF160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AE160/$G160))=0,1,INT(AE160/$G160))))/$I$4)-AF160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))))/$I$4)-AI160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AH160/$G160))=0,1,INT(AH160/$G160))))/$I$4)-AI160-IF($A$4,$C160,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D160,\nIF(OR(AND($G160>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D160*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))))/$I$4),\nIF(OR(AND($G160>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D160*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G160=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))))/$I$4)-AL160-IF($A$4,$C160,0),\nIF(OR(AND($G160>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G160<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G160*IF($G160*(INT(AK160/$G160))=0,1,INT(AK160/$G160))))/$I$4)-AL160-IF($A$4,$C160,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H160=\"Technology / regulatory\",IF(AV$5=$F160-2,$AV$1,IF(AV$5=$F160-1,$AW$1,IF(AV$5=$F160,$AX$1,IF(AV$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(AW$5=$F160-2,$AV$1,IF(AW$5=$F160-1,$AW$1,IF(AW$5=$F160,$AX$1,IF(AW$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(AX$5=$F160-2,$AV$1,IF(AX$5=$F160-1,$AW$1,IF(AX$5=$F160,$AX$1,IF(AX$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(AY$5=$F160-2,$AV$1,IF(AY$5=$F160-1,$AW$1,IF(AY$5=$F160,$AX$1,IF(AY$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(AZ$5=$F160-2,$AV$1,IF(AZ$5=$F160-1,$AW$1,IF(AZ$5=$F160,$AX$1,IF(AZ$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BA$5=$F160-2,$AV$1,IF(BA$5=$F160-1,$AW$1,IF(BA$5=$F160,$AX$1,IF(BA$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BB$5=$F160-2,$AV$1,IF(BB$5=$F160-1,$AW$1,IF(BB$5=$F160,$AX$1,IF(BB$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BC$5=$F160-2,$AV$1,IF(BC$5=$F160-1,$AW$1,IF(BC$5=$F160,$AX$1,IF(BC$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BD$5=$F160-2,$AV$1,IF(BD$5=$F160-1,$AW$1,IF(BD$5=$F160,$AX$1,IF(BD$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BE$5=$F160-2,$AV$1,IF(BE$5=$F160-1,$AW$1,IF(BE$5=$F160,$AX$1,IF(BE$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BF$5=$F160-2,$AV$1,IF(BF$5=$F160-1,$AW$1,IF(BF$5=$F160,$AX$1,IF(BF$5=$F160+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H160=\"Technology / regulatory\",IF(BG$5=$F160-2,$AV$1,IF(BG$5=$F160-1,$AW$1,IF(BG$5=$F160,$AX$1,IF(BG$5=$F160+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B161,'Avionics ID'!E:E,0),1)","v":769},"SATCOM",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A161,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I161&\"$12:\"&I161&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787, MD-11, UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A161,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))))/$I$4)-Q161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(P161/$G161))=0,1,INT(P161/$G161))))/$I$4)-Q161-IF($A$4,$C161,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))))/$I$4)-T161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(S161/$G161))=0,1,INT(S161/$G161))))/$I$4)-T161-IF($A$4,$C161,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))))/$I$4)-W161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(V161/$G161))=0,1,INT(V161/$G161))))/$I$4)-W161-IF($A$4,$C161,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))))/$I$4)-Z161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(Y161/$G161))=0,1,INT(Y161/$G161))))/$I$4)-Z161-IF($A$4,$C161,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))))/$I$4)-AC161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AB161/$G161))=0,1,INT(AB161/$G161))))/$I$4)-AC161-IF($A$4,$C161,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G161/2)*$D161)),\nIF(OR(AND($G161>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))))/$I$4)-AF161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AE161/$G161))=0,1,INT(AE161/$G161))))/$I$4)-AF161-IF($A$4,$C161,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))))/$I$4)-AI161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AH161/$G161))=0,1,INT(AH161/$G161))))/$I$4)-AI161-IF($A$4,$C161,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D161,\nIF(OR(AND($G161>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D161*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))))/$I$4),\nIF(OR(AND($G161>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D161*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G161=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))))/$I$4)-AL161-IF($A$4,$C161,0),\nIF(OR(AND($G161>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G161<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G161*IF($G161*(INT(AK161/$G161))=0,1,INT(AK161/$G161))))/$I$4)-AL161-IF($A$4,$C161,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H161=\"Technology / regulatory\",IF(AV$5=$F161-2,$AV$1,IF(AV$5=$F161-1,$AW$1,IF(AV$5=$F161,$AX$1,IF(AV$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(AW$5=$F161-2,$AV$1,IF(AW$5=$F161-1,$AW$1,IF(AW$5=$F161,$AX$1,IF(AW$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(AX$5=$F161-2,$AV$1,IF(AX$5=$F161-1,$AW$1,IF(AX$5=$F161,$AX$1,IF(AX$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(AY$5=$F161-2,$AV$1,IF(AY$5=$F161-1,$AW$1,IF(AY$5=$F161,$AX$1,IF(AY$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(AZ$5=$F161-2,$AV$1,IF(AZ$5=$F161-1,$AW$1,IF(AZ$5=$F161,$AX$1,IF(AZ$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BA$5=$F161-2,$AV$1,IF(BA$5=$F161-1,$AW$1,IF(BA$5=$F161,$AX$1,IF(BA$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BB$5=$F161-2,$AV$1,IF(BB$5=$F161-1,$AW$1,IF(BB$5=$F161,$AX$1,IF(BB$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BC$5=$F161-2,$AV$1,IF(BC$5=$F161-1,$AW$1,IF(BC$5=$F161,$AX$1,IF(BC$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BD$5=$F161-2,$AV$1,IF(BD$5=$F161-1,$AW$1,IF(BD$5=$F161,$AX$1,IF(BD$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BE$5=$F161-2,$AV$1,IF(BE$5=$F161-1,$AW$1,IF(BE$5=$F161,$AX$1,IF(BE$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BF$5=$F161-2,$AV$1,IF(BF$5=$F161-1,$AW$1,IF(BF$5=$F161,$AX$1,IF(BF$5=$F161+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H161=\"Technology / regulatory\",IF(BG$5=$F161-2,$AV$1,IF(BG$5=$F161-1,$AW$1,IF(BG$5=$F161,$AX$1,IF(BG$5=$F161+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B162,'Avionics ID'!E:E,0),1)","v":884},"Sensor suite WX radar etc",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A162,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I162&\"$12:\"&I162&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A162,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))))/$I$4)-Q162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(P162/$G162))=0,1,INT(P162/$G162))))/$I$4)-Q162-IF($A$4,$C162,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))))/$I$4)-T162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(S162/$G162))=0,1,INT(S162/$G162))))/$I$4)-T162-IF($A$4,$C162,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))))/$I$4)-W162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(V162/$G162))=0,1,INT(V162/$G162))))/$I$4)-W162-IF($A$4,$C162,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))))/$I$4)-Z162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(Y162/$G162))=0,1,INT(Y162/$G162))))/$I$4)-Z162-IF($A$4,$C162,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))))/$I$4)-AC162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AB162/$G162))=0,1,INT(AB162/$G162))))/$I$4)-AC162-IF($A$4,$C162,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G162/2)*$D162)),\nIF(OR(AND($G162>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))))/$I$4)-AF162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AE162/$G162))=0,1,INT(AE162/$G162))))/$I$4)-AF162-IF($A$4,$C162,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))))/$I$4)-AI162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AH162/$G162))=0,1,INT(AH162/$G162))))/$I$4)-AI162-IF($A$4,$C162,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D162,\nIF(OR(AND($G162>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D162*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))))/$I$4),\nIF(OR(AND($G162>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D162*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G162=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))))/$I$4)-AL162-IF($A$4,$C162,0),\nIF(OR(AND($G162>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G162<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G162*IF($G162*(INT(AK162/$G162))=0,1,INT(AK162/$G162))))/$I$4)-AL162-IF($A$4,$C162,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H162=\"Technology / regulatory\",IF(AV$5=$F162-2,$AV$1,IF(AV$5=$F162-1,$AW$1,IF(AV$5=$F162,$AX$1,IF(AV$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(AW$5=$F162-2,$AV$1,IF(AW$5=$F162-1,$AW$1,IF(AW$5=$F162,$AX$1,IF(AW$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(AX$5=$F162-2,$AV$1,IF(AX$5=$F162-1,$AW$1,IF(AX$5=$F162,$AX$1,IF(AX$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(AY$5=$F162-2,$AV$1,IF(AY$5=$F162-1,$AW$1,IF(AY$5=$F162,$AX$1,IF(AY$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(AZ$5=$F162-2,$AV$1,IF(AZ$5=$F162-1,$AW$1,IF(AZ$5=$F162,$AX$1,IF(AZ$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BA$5=$F162-2,$AV$1,IF(BA$5=$F162-1,$AW$1,IF(BA$5=$F162,$AX$1,IF(BA$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BB$5=$F162-2,$AV$1,IF(BB$5=$F162-1,$AW$1,IF(BB$5=$F162,$AX$1,IF(BB$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BC$5=$F162-2,$AV$1,IF(BC$5=$F162-1,$AW$1,IF(BC$5=$F162,$AX$1,IF(BC$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BD$5=$F162-2,$AV$1,IF(BD$5=$F162-1,$AW$1,IF(BD$5=$F162,$AX$1,IF(BD$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BE$5=$F162-2,$AV$1,IF(BE$5=$F162-1,$AW$1,IF(BE$5=$F162,$AX$1,IF(BE$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BF$5=$F162-2,$AV$1,IF(BF$5=$F162-1,$AW$1,IF(BF$5=$F162,$AX$1,IF(BF$5=$F162+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H162=\"Technology / regulatory\",IF(BG$5=$F162-2,$AV$1,IF(BG$5=$F162-1,$AW$1,IF(BG$5=$F162,$AX$1,IF(BG$5=$F162+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B163,'Avionics ID'!E:E,0),1)","v":878},"Sensors IFF, other",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A163,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I163&\"$12:\"&I163&\"$384\"))))))","v":"A300, A320, A330, A330 LMXT, A330 MRTT, A340, A350, A380, B747, B767, B777, B787, Challenger, Citation, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Helo, Learjet, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Phenom, Praetor"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A163,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))))/$I$4)-Q163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(P163/$G163))=0,1,INT(P163/$G163))))/$I$4)-Q163-IF($A$4,$C163,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))))/$I$4)-T163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(S163/$G163))=0,1,INT(S163/$G163))))/$I$4)-T163-IF($A$4,$C163,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))))/$I$4)-W163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(V163/$G163))=0,1,INT(V163/$G163))))/$I$4)-W163-IF($A$4,$C163,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))))/$I$4)-Z163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(Y163/$G163))=0,1,INT(Y163/$G163))))/$I$4)-Z163-IF($A$4,$C163,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))))/$I$4)-AC163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AB163/$G163))=0,1,INT(AB163/$G163))))/$I$4)-AC163-IF($A$4,$C163,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G163/2)*$D163)),\nIF(OR(AND($G163>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))))/$I$4)-AF163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AE163/$G163))=0,1,INT(AE163/$G163))))/$I$4)-AF163-IF($A$4,$C163,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))))/$I$4)-AI163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AH163/$G163))=0,1,INT(AH163/$G163))))/$I$4)-AI163-IF($A$4,$C163,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D163,\nIF(OR(AND($G163>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D163*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))))/$I$4),\nIF(OR(AND($G163>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D163*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G163=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))))/$I$4)-AL163-IF($A$4,$C163,0),\nIF(OR(AND($G163>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G163<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G163*IF($G163*(INT(AK163/$G163))=0,1,INT(AK163/$G163))))/$I$4)-AL163-IF($A$4,$C163,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H163=\"Technology / regulatory\",IF(AV$5=$F163-2,$AV$1,IF(AV$5=$F163-1,$AW$1,IF(AV$5=$F163,$AX$1,IF(AV$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(AW$5=$F163-2,$AV$1,IF(AW$5=$F163-1,$AW$1,IF(AW$5=$F163,$AX$1,IF(AW$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(AX$5=$F163-2,$AV$1,IF(AX$5=$F163-1,$AW$1,IF(AX$5=$F163,$AX$1,IF(AX$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(AY$5=$F163-2,$AV$1,IF(AY$5=$F163-1,$AW$1,IF(AY$5=$F163,$AX$1,IF(AY$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(AZ$5=$F163-2,$AV$1,IF(AZ$5=$F163-1,$AW$1,IF(AZ$5=$F163,$AX$1,IF(AZ$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BA$5=$F163-2,$AV$1,IF(BA$5=$F163-1,$AW$1,IF(BA$5=$F163,$AX$1,IF(BA$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BB$5=$F163-2,$AV$1,IF(BB$5=$F163-1,$AW$1,IF(BB$5=$F163,$AX$1,IF(BB$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BC$5=$F163-2,$AV$1,IF(BC$5=$F163-1,$AW$1,IF(BC$5=$F163,$AX$1,IF(BC$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BD$5=$F163-2,$AV$1,IF(BD$5=$F163-1,$AW$1,IF(BD$5=$F163,$AX$1,IF(BD$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BE$5=$F163-2,$AV$1,IF(BE$5=$F163-1,$AW$1,IF(BE$5=$F163,$AX$1,IF(BE$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BF$5=$F163-2,$AV$1,IF(BF$5=$F163-1,$AW$1,IF(BF$5=$F163,$AX$1,IF(BF$5=$F163+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H163=\"Technology / regulatory\",IF(BG$5=$F163-2,$AV$1,IF(BG$5=$F163-1,$AW$1,IF(BG$5=$F163,$AX$1,IF(BG$5=$F163+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B164,'Avionics ID'!E:E,0),1)","v":879},"Software",0.2,0.06,null,null,5,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A164,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I164&\"$12:\"&I164&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A330 LMXT, A330 MRTT, A340, A350, A380, ARJ, ATR, Attack, Attack Helo, B717, B737, B747, B757, B767, B777, B787, C919, Challenger, Citation, CRJ, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Helo, Hondajet, Learjet, MC-21, MD-11, Mil Fighter, Mil Transport, Military Jet, Military TP, Nextant 400XT, NSA, PC-24, Phenom, Praetor, Reg TP, SF50, Stealth, Superjet 100, TP Trainer, Turbine GA, UAV"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A164,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.5,0.5,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))))/$I$4)-Q164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(P164/$G164))=0,1,INT(P164/$G164))))/$I$4)-Q164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))))/$I$4)-T164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(S164/$G164))=0,1,INT(S164/$G164))))/$I$4)-T164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))))/$I$4)-W164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(V164/$G164))=0,1,INT(V164/$G164))))/$I$4)-W164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))))/$I$4)-Z164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(Y164/$G164))=0,1,INT(Y164/$G164))))/$I$4)-Z164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))))/$I$4)-AC164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AB164/$G164))=0,1,INT(AB164/$G164))))/$I$4)-AC164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G164/2)*$D164)),\nIF(OR(AND($G164>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))))/$I$4)-AF164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AE164/$G164))=0,1,INT(AE164/$G164))))/$I$4)-AF164-IF($A$4,$C164,0),\n0\n))),0)","v":0.15},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))))/$I$4)-AI164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AH164/$G164))=0,1,INT(AH164/$G164))))/$I$4)-AI164-IF($A$4,$C164,0),\n0\n))),0)","v":0.94},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D164,\nIF(OR(AND($G164>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D164*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))))/$I$4),\nIF(OR(AND($G164>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D164*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G164=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))))/$I$4)-AL164-IF($A$4,$C164,0),\nIF(OR(AND($G164>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G164<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G164*IF($G164*(INT(AK164/$G164))=0,1,INT(AK164/$G164))))/$I$4)-AL164-IF($A$4,$C164,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H164=\"Technology / regulatory\",IF(AV$5=$F164-2,$AV$1,IF(AV$5=$F164-1,$AW$1,IF(AV$5=$F164,$AX$1,IF(AV$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(AW$5=$F164-2,$AV$1,IF(AW$5=$F164-1,$AW$1,IF(AW$5=$F164,$AX$1,IF(AW$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(AX$5=$F164-2,$AV$1,IF(AX$5=$F164-1,$AW$1,IF(AX$5=$F164,$AX$1,IF(AX$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(AY$5=$F164-2,$AV$1,IF(AY$5=$F164-1,$AW$1,IF(AY$5=$F164,$AX$1,IF(AY$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(AZ$5=$F164-2,$AV$1,IF(AZ$5=$F164-1,$AW$1,IF(AZ$5=$F164,$AX$1,IF(AZ$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BA$5=$F164-2,$AV$1,IF(BA$5=$F164-1,$AW$1,IF(BA$5=$F164,$AX$1,IF(BA$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BB$5=$F164-2,$AV$1,IF(BB$5=$F164-1,$AW$1,IF(BB$5=$F164,$AX$1,IF(BB$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BC$5=$F164-2,$AV$1,IF(BC$5=$F164-1,$AW$1,IF(BC$5=$F164,$AX$1,IF(BC$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BD$5=$F164-2,$AV$1,IF(BD$5=$F164-1,$AW$1,IF(BD$5=$F164,$AX$1,IF(BD$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BE$5=$F164-2,$AV$1,IF(BE$5=$F164-1,$AW$1,IF(BE$5=$F164,$AX$1,IF(BE$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BF$5=$F164-2,$AV$1,IF(BF$5=$F164-1,$AW$1,IF(BF$5=$F164,$AX$1,IF(BF$5=$F164+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H164=\"Technology / regulatory\",IF(BG$5=$F164-2,$AV$1,IF(BG$5=$F164-1,$AW$1,IF(BG$5=$F164,$AX$1,IF(BG$5=$F164+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B165,'Avionics ID'!E:E,0),1)","v":791},"Standby display",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A165,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I165&\"$12:\"&I165&\"$384\"))))))","v":"Attack, Helo, Stealth, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A165,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))))/$I$4)-Q165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(P165/$G165))=0,1,INT(P165/$G165))))/$I$4)-Q165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))))/$I$4)-T165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(S165/$G165))=0,1,INT(S165/$G165))))/$I$4)-T165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))))/$I$4)-W165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(V165/$G165))=0,1,INT(V165/$G165))))/$I$4)-W165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))))/$I$4)-Z165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(Y165/$G165))=0,1,INT(Y165/$G165))))/$I$4)-Z165-IF($A$4,$C165,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))))/$I$4)-AC165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AB165/$G165))=0,1,INT(AB165/$G165))))/$I$4)-AC165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G165/2)*$D165)),\nIF(OR(AND($G165>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))))/$I$4)-AF165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AE165/$G165))=0,1,INT(AE165/$G165))))/$I$4)-AF165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))))/$I$4)-AI165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AH165/$G165))=0,1,INT(AH165/$G165))))/$I$4)-AI165-IF($A$4,$C165,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D165,\nIF(OR(AND($G165>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D165*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))))/$I$4),\nIF(OR(AND($G165>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D165*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G165=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))))/$I$4)-AL165-IF($A$4,$C165,0),\nIF(OR(AND($G165>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G165<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G165*IF($G165*(INT(AK165/$G165))=0,1,INT(AK165/$G165))))/$I$4)-AL165-IF($A$4,$C165,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H165=\"Technology / regulatory\",IF(AV$5=$F165-2,$AV$1,IF(AV$5=$F165-1,$AW$1,IF(AV$5=$F165,$AX$1,IF(AV$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(AW$5=$F165-2,$AV$1,IF(AW$5=$F165-1,$AW$1,IF(AW$5=$F165,$AX$1,IF(AW$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(AX$5=$F165-2,$AV$1,IF(AX$5=$F165-1,$AW$1,IF(AX$5=$F165,$AX$1,IF(AX$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(AY$5=$F165-2,$AV$1,IF(AY$5=$F165-1,$AW$1,IF(AY$5=$F165,$AX$1,IF(AY$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(AZ$5=$F165-2,$AV$1,IF(AZ$5=$F165-1,$AW$1,IF(AZ$5=$F165,$AX$1,IF(AZ$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BA$5=$F165-2,$AV$1,IF(BA$5=$F165-1,$AW$1,IF(BA$5=$F165,$AX$1,IF(BA$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BB$5=$F165-2,$AV$1,IF(BB$5=$F165-1,$AW$1,IF(BB$5=$F165,$AX$1,IF(BB$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BC$5=$F165-2,$AV$1,IF(BC$5=$F165-1,$AW$1,IF(BC$5=$F165,$AX$1,IF(BC$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BD$5=$F165-2,$AV$1,IF(BD$5=$F165-1,$AW$1,IF(BD$5=$F165,$AX$1,IF(BD$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BE$5=$F165-2,$AV$1,IF(BE$5=$F165-1,$AW$1,IF(BE$5=$F165,$AX$1,IF(BE$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BF$5=$F165-2,$AV$1,IF(BF$5=$F165-1,$AW$1,IF(BF$5=$F165,$AX$1,IF(BF$5=$F165+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H165=\"Technology / regulatory\",IF(BG$5=$F165-2,$AV$1,IF(BG$5=$F165-1,$AW$1,IF(BG$5=$F165,$AX$1,IF(BG$5=$F165+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B166,'Avionics ID'!E:E,0),1)","v":823},"Standby display unit",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A166,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I166&\"$12:\"&I166&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A166,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))))/$I$4)-Q166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(P166/$G166))=0,1,INT(P166/$G166))))/$I$4)-Q166-IF($A$4,$C166,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))))/$I$4)-T166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(S166/$G166))=0,1,INT(S166/$G166))))/$I$4)-T166-IF($A$4,$C166,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))))/$I$4)-W166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(V166/$G166))=0,1,INT(V166/$G166))))/$I$4)-W166-IF($A$4,$C166,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))))/$I$4)-Z166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(Y166/$G166))=0,1,INT(Y166/$G166))))/$I$4)-Z166-IF($A$4,$C166,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))))/$I$4)-AC166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AB166/$G166))=0,1,INT(AB166/$G166))))/$I$4)-AC166-IF($A$4,$C166,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G166/2)*$D166)),\nIF(OR(AND($G166>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))))/$I$4)-AF166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AE166/$G166))=0,1,INT(AE166/$G166))))/$I$4)-AF166-IF($A$4,$C166,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))))/$I$4)-AI166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AH166/$G166))=0,1,INT(AH166/$G166))))/$I$4)-AI166-IF($A$4,$C166,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D166,\nIF(OR(AND($G166>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D166*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))))/$I$4),\nIF(OR(AND($G166>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D166*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G166=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))))/$I$4)-AL166-IF($A$4,$C166,0),\nIF(OR(AND($G166>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G166<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G166*IF($G166*(INT(AK166/$G166))=0,1,INT(AK166/$G166))))/$I$4)-AL166-IF($A$4,$C166,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H166=\"Technology / regulatory\",IF(AV$5=$F166-2,$AV$1,IF(AV$5=$F166-1,$AW$1,IF(AV$5=$F166,$AX$1,IF(AV$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(AW$5=$F166-2,$AV$1,IF(AW$5=$F166-1,$AW$1,IF(AW$5=$F166,$AX$1,IF(AW$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(AX$5=$F166-2,$AV$1,IF(AX$5=$F166-1,$AW$1,IF(AX$5=$F166,$AX$1,IF(AX$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(AY$5=$F166-2,$AV$1,IF(AY$5=$F166-1,$AW$1,IF(AY$5=$F166,$AX$1,IF(AY$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(AZ$5=$F166-2,$AV$1,IF(AZ$5=$F166-1,$AW$1,IF(AZ$5=$F166,$AX$1,IF(AZ$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BA$5=$F166-2,$AV$1,IF(BA$5=$F166-1,$AW$1,IF(BA$5=$F166,$AX$1,IF(BA$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BB$5=$F166-2,$AV$1,IF(BB$5=$F166-1,$AW$1,IF(BB$5=$F166,$AX$1,IF(BB$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BC$5=$F166-2,$AV$1,IF(BC$5=$F166-1,$AW$1,IF(BC$5=$F166,$AX$1,IF(BC$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BD$5=$F166-2,$AV$1,IF(BD$5=$F166-1,$AW$1,IF(BD$5=$F166,$AX$1,IF(BD$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BE$5=$F166-2,$AV$1,IF(BE$5=$F166-1,$AW$1,IF(BE$5=$F166,$AX$1,IF(BE$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BF$5=$F166-2,$AV$1,IF(BF$5=$F166-1,$AW$1,IF(BF$5=$F166,$AX$1,IF(BF$5=$F166+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H166=\"Technology / regulatory\",IF(BG$5=$F166-2,$AV$1,IF(BG$5=$F166-1,$AW$1,IF(BG$5=$F166,$AX$1,IF(BG$5=$F166+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B167,'Avionics ID'!E:E,0),1)","v":761},"Static/standby sensors",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A167,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I167&\"$12:\"&I167&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, MD-11"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A167,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))))/$I$4)-Q167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(P167/$G167))=0,1,INT(P167/$G167))))/$I$4)-Q167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))))/$I$4)-T167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(S167/$G167))=0,1,INT(S167/$G167))))/$I$4)-T167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))))/$I$4)-W167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(V167/$G167))=0,1,INT(V167/$G167))))/$I$4)-W167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))))/$I$4)-Z167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(Y167/$G167))=0,1,INT(Y167/$G167))))/$I$4)-Z167-IF($A$4,$C167,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))))/$I$4)-AC167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AB167/$G167))=0,1,INT(AB167/$G167))))/$I$4)-AC167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G167/2)*$D167)),\nIF(OR(AND($G167>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))))/$I$4)-AF167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AE167/$G167))=0,1,INT(AE167/$G167))))/$I$4)-AF167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))))/$I$4)-AI167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AH167/$G167))=0,1,INT(AH167/$G167))))/$I$4)-AI167-IF($A$4,$C167,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D167,\nIF(OR(AND($G167>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D167*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))))/$I$4),\nIF(OR(AND($G167>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D167*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G167=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))))/$I$4)-AL167-IF($A$4,$C167,0),\nIF(OR(AND($G167>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G167<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G167*IF($G167*(INT(AK167/$G167))=0,1,INT(AK167/$G167))))/$I$4)-AL167-IF($A$4,$C167,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H167=\"Technology / regulatory\",IF(AV$5=$F167-2,$AV$1,IF(AV$5=$F167-1,$AW$1,IF(AV$5=$F167,$AX$1,IF(AV$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(AW$5=$F167-2,$AV$1,IF(AW$5=$F167-1,$AW$1,IF(AW$5=$F167,$AX$1,IF(AW$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(AX$5=$F167-2,$AV$1,IF(AX$5=$F167-1,$AW$1,IF(AX$5=$F167,$AX$1,IF(AX$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(AY$5=$F167-2,$AV$1,IF(AY$5=$F167-1,$AW$1,IF(AY$5=$F167,$AX$1,IF(AY$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(AZ$5=$F167-2,$AV$1,IF(AZ$5=$F167-1,$AW$1,IF(AZ$5=$F167,$AX$1,IF(AZ$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BA$5=$F167-2,$AV$1,IF(BA$5=$F167-1,$AW$1,IF(BA$5=$F167,$AX$1,IF(BA$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BB$5=$F167-2,$AV$1,IF(BB$5=$F167-1,$AW$1,IF(BB$5=$F167,$AX$1,IF(BB$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BC$5=$F167-2,$AV$1,IF(BC$5=$F167-1,$AW$1,IF(BC$5=$F167,$AX$1,IF(BC$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BD$5=$F167-2,$AV$1,IF(BD$5=$F167-1,$AW$1,IF(BD$5=$F167,$AX$1,IF(BD$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BE$5=$F167-2,$AV$1,IF(BE$5=$F167-1,$AW$1,IF(BE$5=$F167,$AX$1,IF(BE$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BF$5=$F167-2,$AV$1,IF(BF$5=$F167-1,$AW$1,IF(BF$5=$F167,$AX$1,IF(BF$5=$F167+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H167=\"Technology / regulatory\",IF(BG$5=$F167-2,$AV$1,IF(BG$5=$F167-1,$AW$1,IF(BG$5=$F167,$AX$1,IF(BG$5=$F167+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B168,'Avionics ID'!E:E,0),1)","v":881},"Stores management computer",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A168,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IN"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I168&\"$12:\"&I168&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A168,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))))/$I$4)-Q168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(P168/$G168))=0,1,INT(P168/$G168))))/$I$4)-Q168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))))/$I$4)-T168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(S168/$G168))=0,1,INT(S168/$G168))))/$I$4)-T168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))))/$I$4)-W168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(V168/$G168))=0,1,INT(V168/$G168))))/$I$4)-W168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))))/$I$4)-Z168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(Y168/$G168))=0,1,INT(Y168/$G168))))/$I$4)-Z168-IF($A$4,$C168,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))))/$I$4)-AC168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AB168/$G168))=0,1,INT(AB168/$G168))))/$I$4)-AC168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G168/2)*$D168)),\nIF(OR(AND($G168>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))))/$I$4)-AF168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AE168/$G168))=0,1,INT(AE168/$G168))))/$I$4)-AF168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))))/$I$4)-AI168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AH168/$G168))=0,1,INT(AH168/$G168))))/$I$4)-AI168-IF($A$4,$C168,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D168,\nIF(OR(AND($G168>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D168*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))))/$I$4),\nIF(OR(AND($G168>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D168*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G168=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))))/$I$4)-AL168-IF($A$4,$C168,0),\nIF(OR(AND($G168>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G168<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G168*IF($G168*(INT(AK168/$G168))=0,1,INT(AK168/$G168))))/$I$4)-AL168-IF($A$4,$C168,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H168=\"Technology / regulatory\",IF(AV$5=$F168-2,$AV$1,IF(AV$5=$F168-1,$AW$1,IF(AV$5=$F168,$AX$1,IF(AV$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(AW$5=$F168-2,$AV$1,IF(AW$5=$F168-1,$AW$1,IF(AW$5=$F168,$AX$1,IF(AW$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(AX$5=$F168-2,$AV$1,IF(AX$5=$F168-1,$AW$1,IF(AX$5=$F168,$AX$1,IF(AX$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(AY$5=$F168-2,$AV$1,IF(AY$5=$F168-1,$AW$1,IF(AY$5=$F168,$AX$1,IF(AY$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(AZ$5=$F168-2,$AV$1,IF(AZ$5=$F168-1,$AW$1,IF(AZ$5=$F168,$AX$1,IF(AZ$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BA$5=$F168-2,$AV$1,IF(BA$5=$F168-1,$AW$1,IF(BA$5=$F168,$AX$1,IF(BA$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BB$5=$F168-2,$AV$1,IF(BB$5=$F168-1,$AW$1,IF(BB$5=$F168,$AX$1,IF(BB$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BC$5=$F168-2,$AV$1,IF(BC$5=$F168-1,$AW$1,IF(BC$5=$F168,$AX$1,IF(BC$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BD$5=$F168-2,$AV$1,IF(BD$5=$F168-1,$AW$1,IF(BD$5=$F168,$AX$1,IF(BD$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BE$5=$F168-2,$AV$1,IF(BE$5=$F168-1,$AW$1,IF(BE$5=$F168,$AX$1,IF(BE$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BF$5=$F168-2,$AV$1,IF(BF$5=$F168-1,$AW$1,IF(BF$5=$F168,$AX$1,IF(BF$5=$F168+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H168=\"Technology / regulatory\",IF(BG$5=$F168-2,$AV$1,IF(BG$5=$F168-1,$AW$1,IF(BG$5=$F168,$AX$1,IF(BG$5=$F168+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B169,'Avionics ID'!E:E,0),1)","v":819},"Stores Management System",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A169,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I169&\"$12:\"&I169&\"$384\"))))))","v":"Mil Fighter, TP Trainer"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A169,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.36,1.87,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))))/$I$4)-Q169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(P169/$G169))=0,1,INT(P169/$G169))))/$I$4)-Q169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))))/$I$4)-T169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(S169/$G169))=0,1,INT(S169/$G169))))/$I$4)-T169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))))/$I$4)-W169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(V169/$G169))=0,1,INT(V169/$G169))))/$I$4)-W169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))))/$I$4)-Z169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(Y169/$G169))=0,1,INT(Y169/$G169))))/$I$4)-Z169-IF($A$4,$C169,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))))/$I$4)-AC169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AB169/$G169))=0,1,INT(AB169/$G169))))/$I$4)-AC169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G169/2)*$D169)),\nIF(OR(AND($G169>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))))/$I$4)-AF169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AE169/$G169))=0,1,INT(AE169/$G169))))/$I$4)-AF169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))))/$I$4)-AI169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AH169/$G169))=0,1,INT(AH169/$G169))))/$I$4)-AI169-IF($A$4,$C169,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D169,\nIF(OR(AND($G169>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D169*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))))/$I$4),\nIF(OR(AND($G169>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D169*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G169=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))))/$I$4)-AL169-IF($A$4,$C169,0),\nIF(OR(AND($G169>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G169<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G169*IF($G169*(INT(AK169/$G169))=0,1,INT(AK169/$G169))))/$I$4)-AL169-IF($A$4,$C169,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H169=\"Technology / regulatory\",IF(AV$5=$F169-2,$AV$1,IF(AV$5=$F169-1,$AW$1,IF(AV$5=$F169,$AX$1,IF(AV$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(AW$5=$F169-2,$AV$1,IF(AW$5=$F169-1,$AW$1,IF(AW$5=$F169,$AX$1,IF(AW$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(AX$5=$F169-2,$AV$1,IF(AX$5=$F169-1,$AW$1,IF(AX$5=$F169,$AX$1,IF(AX$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(AY$5=$F169-2,$AV$1,IF(AY$5=$F169-1,$AW$1,IF(AY$5=$F169,$AX$1,IF(AY$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(AZ$5=$F169-2,$AV$1,IF(AZ$5=$F169-1,$AW$1,IF(AZ$5=$F169,$AX$1,IF(AZ$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BA$5=$F169-2,$AV$1,IF(BA$5=$F169-1,$AW$1,IF(BA$5=$F169,$AX$1,IF(BA$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BB$5=$F169-2,$AV$1,IF(BB$5=$F169-1,$AW$1,IF(BB$5=$F169,$AX$1,IF(BB$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BC$5=$F169-2,$AV$1,IF(BC$5=$F169-1,$AW$1,IF(BC$5=$F169,$AX$1,IF(BC$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BD$5=$F169-2,$AV$1,IF(BD$5=$F169-1,$AW$1,IF(BD$5=$F169,$AX$1,IF(BD$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BE$5=$F169-2,$AV$1,IF(BE$5=$F169-1,$AW$1,IF(BE$5=$F169,$AX$1,IF(BE$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BF$5=$F169-2,$AV$1,IF(BF$5=$F169-1,$AW$1,IF(BF$5=$F169,$AX$1,IF(BF$5=$F169+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H169=\"Technology / regulatory\",IF(BG$5=$F169-2,$AV$1,IF(BG$5=$F169-1,$AW$1,IF(BG$5=$F169,$AX$1,IF(BG$5=$F169+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B170,'Avionics ID'!E:E,0),1)","v":883},"Surveillance Sensors",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A170,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LT"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I170&\"$12:\"&I170&\"$384\"))))))","v":"A220, A300, A320, A330, A330 LMXT, A330 MRTT, A340, A350, A380, B717, B737, B747, B757, B767, B777, B787, C919, MC-21, MD-11, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A170,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))))/$I$4)-Q170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(P170/$G170))=0,1,INT(P170/$G170))))/$I$4)-Q170-IF($A$4,$C170,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))))/$I$4)-T170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(S170/$G170))=0,1,INT(S170/$G170))))/$I$4)-T170-IF($A$4,$C170,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))))/$I$4)-W170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(V170/$G170))=0,1,INT(V170/$G170))))/$I$4)-W170-IF($A$4,$C170,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))))/$I$4)-Z170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(Y170/$G170))=0,1,INT(Y170/$G170))))/$I$4)-Z170-IF($A$4,$C170,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))))/$I$4)-AC170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AB170/$G170))=0,1,INT(AB170/$G170))))/$I$4)-AC170-IF($A$4,$C170,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G170/2)*$D170)),\nIF(OR(AND($G170>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))))/$I$4)-AF170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AE170/$G170))=0,1,INT(AE170/$G170))))/$I$4)-AF170-IF($A$4,$C170,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))))/$I$4)-AI170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AH170/$G170))=0,1,INT(AH170/$G170))))/$I$4)-AI170-IF($A$4,$C170,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D170,\nIF(OR(AND($G170>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D170*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))))/$I$4),\nIF(OR(AND($G170>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D170*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G170=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))))/$I$4)-AL170-IF($A$4,$C170,0),\nIF(OR(AND($G170>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G170<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G170*IF($G170*(INT(AK170/$G170))=0,1,INT(AK170/$G170))))/$I$4)-AL170-IF($A$4,$C170,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H170=\"Technology / regulatory\",IF(AV$5=$F170-2,$AV$1,IF(AV$5=$F170-1,$AW$1,IF(AV$5=$F170,$AX$1,IF(AV$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(AW$5=$F170-2,$AV$1,IF(AW$5=$F170-1,$AW$1,IF(AW$5=$F170,$AX$1,IF(AW$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(AX$5=$F170-2,$AV$1,IF(AX$5=$F170-1,$AW$1,IF(AX$5=$F170,$AX$1,IF(AX$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(AY$5=$F170-2,$AV$1,IF(AY$5=$F170-1,$AW$1,IF(AY$5=$F170,$AX$1,IF(AY$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(AZ$5=$F170-2,$AV$1,IF(AZ$5=$F170-1,$AW$1,IF(AZ$5=$F170,$AX$1,IF(AZ$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BA$5=$F170-2,$AV$1,IF(BA$5=$F170-1,$AW$1,IF(BA$5=$F170,$AX$1,IF(BA$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BB$5=$F170-2,$AV$1,IF(BB$5=$F170-1,$AW$1,IF(BB$5=$F170,$AX$1,IF(BB$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BC$5=$F170-2,$AV$1,IF(BC$5=$F170-1,$AW$1,IF(BC$5=$F170,$AX$1,IF(BC$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BD$5=$F170-2,$AV$1,IF(BD$5=$F170-1,$AW$1,IF(BD$5=$F170,$AX$1,IF(BD$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BE$5=$F170-2,$AV$1,IF(BE$5=$F170-1,$AW$1,IF(BE$5=$F170,$AX$1,IF(BE$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BF$5=$F170-2,$AV$1,IF(BF$5=$F170-1,$AW$1,IF(BF$5=$F170,$AX$1,IF(BF$5=$F170+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H170=\"Technology / regulatory\",IF(BG$5=$F170-2,$AV$1,IF(BG$5=$F170-1,$AW$1,IF(BG$5=$F170,$AX$1,IF(BG$5=$F170+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B171,'Avionics ID'!E:E,0),1)","v":732},"System Data Acquisition Concentrator (SDAC)",3.3333333333333333E-2,0.06,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A171,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$GF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I171&\"$12:\"&I171&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ATR, B717, B737, B747, B757, B767, B777, C919, EMB Regional, MC-21, MD-11, Mil Transport, Military Jet, NSA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A171,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35299999999999998,1.8460000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))))/$I$4)-Q171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(P171/$G171))=0,1,INT(P171/$G171))))/$I$4)-Q171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))))/$I$4)-T171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(S171/$G171))=0,1,INT(S171/$G171))))/$I$4)-T171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))))/$I$4)-W171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(V171/$G171))=0,1,INT(V171/$G171))))/$I$4)-W171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))))/$I$4)-Z171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(Y171/$G171))=0,1,INT(Y171/$G171))))/$I$4)-Z171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))))/$I$4)-AC171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AB171/$G171))=0,1,INT(AB171/$G171))))/$I$4)-AC171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G171/2)*$D171)),\nIF(OR(AND($G171>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))))/$I$4)-AF171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AE171/$G171))=0,1,INT(AE171/$G171))))/$I$4)-AF171-IF($A$4,$C171,0),\n0\n))),0)","v":0.89999999999999991},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))))/$I$4)-AI171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AH171/$G171))=0,1,INT(AH171/$G171))))/$I$4)-AI171-IF($A$4,$C171,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D171,\nIF(OR(AND($G171>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D171*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))))/$I$4),\nIF(OR(AND($G171>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D171*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G171=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))))/$I$4)-AL171-IF($A$4,$C171,0),\nIF(OR(AND($G171>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G171<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G171*IF($G171*(INT(AK171/$G171))=0,1,INT(AK171/$G171))))/$I$4)-AL171-IF($A$4,$C171,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H171=\"Technology / regulatory\",IF(AV$5=$F171-2,$AV$1,IF(AV$5=$F171-1,$AW$1,IF(AV$5=$F171,$AX$1,IF(AV$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(AW$5=$F171-2,$AV$1,IF(AW$5=$F171-1,$AW$1,IF(AW$5=$F171,$AX$1,IF(AW$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(AX$5=$F171-2,$AV$1,IF(AX$5=$F171-1,$AW$1,IF(AX$5=$F171,$AX$1,IF(AX$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(AY$5=$F171-2,$AV$1,IF(AY$5=$F171-1,$AW$1,IF(AY$5=$F171,$AX$1,IF(AY$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(AZ$5=$F171-2,$AV$1,IF(AZ$5=$F171-1,$AW$1,IF(AZ$5=$F171,$AX$1,IF(AZ$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BA$5=$F171-2,$AV$1,IF(BA$5=$F171-1,$AW$1,IF(BA$5=$F171,$AX$1,IF(BA$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BB$5=$F171-2,$AV$1,IF(BB$5=$F171-1,$AW$1,IF(BB$5=$F171,$AX$1,IF(BB$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BC$5=$F171-2,$AV$1,IF(BC$5=$F171-1,$AW$1,IF(BC$5=$F171,$AX$1,IF(BC$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BD$5=$F171-2,$AV$1,IF(BD$5=$F171-1,$AW$1,IF(BD$5=$F171,$AX$1,IF(BD$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BE$5=$F171-2,$AV$1,IF(BE$5=$F171-1,$AW$1,IF(BE$5=$F171,$AX$1,IF(BE$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BF$5=$F171-2,$AV$1,IF(BF$5=$F171-1,$AW$1,IF(BF$5=$F171,$AX$1,IF(BF$5=$F171+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H171=\"Technology / regulatory\",IF(BG$5=$F171-2,$AV$1,IF(BG$5=$F171-1,$AW$1,IF(BG$5=$F171,$AX$1,IF(BG$5=$F171+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B172,'Avionics ID'!E:E,0),1)","v":838},"TACAN",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A172,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KF"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I172&\"$12:\"&I172&\"$384\"))))))","v":"A330 LMXT, A330 MRTT, Mil Transport, Military Jet, Military TP"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A172,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))))/$I$4)-Q172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(P172/$G172))=0,1,INT(P172/$G172))))/$I$4)-Q172-IF($A$4,$C172,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))))/$I$4)-T172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(S172/$G172))=0,1,INT(S172/$G172))))/$I$4)-T172-IF($A$4,$C172,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))))/$I$4)-W172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(V172/$G172))=0,1,INT(V172/$G172))))/$I$4)-W172-IF($A$4,$C172,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))))/$I$4)-Z172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(Y172/$G172))=0,1,INT(Y172/$G172))))/$I$4)-Z172-IF($A$4,$C172,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))))/$I$4)-AC172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AB172/$G172))=0,1,INT(AB172/$G172))))/$I$4)-AC172-IF($A$4,$C172,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G172/2)*$D172)),\nIF(OR(AND($G172>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))))/$I$4)-AF172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AE172/$G172))=0,1,INT(AE172/$G172))))/$I$4)-AF172-IF($A$4,$C172,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))))/$I$4)-AI172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AH172/$G172))=0,1,INT(AH172/$G172))))/$I$4)-AI172-IF($A$4,$C172,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D172,\nIF(OR(AND($G172>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D172*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))))/$I$4),\nIF(OR(AND($G172>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D172*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G172=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))))/$I$4)-AL172-IF($A$4,$C172,0),\nIF(OR(AND($G172>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G172<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G172*IF($G172*(INT(AK172/$G172))=0,1,INT(AK172/$G172))))/$I$4)-AL172-IF($A$4,$C172,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H172=\"Technology / regulatory\",IF(AV$5=$F172-2,$AV$1,IF(AV$5=$F172-1,$AW$1,IF(AV$5=$F172,$AX$1,IF(AV$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(AW$5=$F172-2,$AV$1,IF(AW$5=$F172-1,$AW$1,IF(AW$5=$F172,$AX$1,IF(AW$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(AX$5=$F172-2,$AV$1,IF(AX$5=$F172-1,$AW$1,IF(AX$5=$F172,$AX$1,IF(AX$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(AY$5=$F172-2,$AV$1,IF(AY$5=$F172-1,$AW$1,IF(AY$5=$F172,$AX$1,IF(AY$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(AZ$5=$F172-2,$AV$1,IF(AZ$5=$F172-1,$AW$1,IF(AZ$5=$F172,$AX$1,IF(AZ$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BA$5=$F172-2,$AV$1,IF(BA$5=$F172-1,$AW$1,IF(BA$5=$F172,$AX$1,IF(BA$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BB$5=$F172-2,$AV$1,IF(BB$5=$F172-1,$AW$1,IF(BB$5=$F172,$AX$1,IF(BB$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BC$5=$F172-2,$AV$1,IF(BC$5=$F172-1,$AW$1,IF(BC$5=$F172,$AX$1,IF(BC$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BD$5=$F172-2,$AV$1,IF(BD$5=$F172-1,$AW$1,IF(BD$5=$F172,$AX$1,IF(BD$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BE$5=$F172-2,$AV$1,IF(BE$5=$F172-1,$AW$1,IF(BE$5=$F172,$AX$1,IF(BE$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BF$5=$F172-2,$AV$1,IF(BF$5=$F172-1,$AW$1,IF(BF$5=$F172,$AX$1,IF(BF$5=$F172+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H172=\"Technology / regulatory\",IF(BG$5=$F172-2,$AV$1,IF(BG$5=$F172-1,$AW$1,IF(BG$5=$F172,$AX$1,IF(BG$5=$F172+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B173,'Avionics ID'!E:E,0),1)","v":854},"Target data acquisition",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A173,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I173&\"$12:\"&I173&\"$384\"))))))","v":"Attack Helo, Helo"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A173,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))))/$I$4)-Q173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(P173/$G173))=0,1,INT(P173/$G173))))/$I$4)-Q173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))))/$I$4)-T173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(S173/$G173))=0,1,INT(S173/$G173))))/$I$4)-T173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))))/$I$4)-W173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(V173/$G173))=0,1,INT(V173/$G173))))/$I$4)-W173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))))/$I$4)-Z173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(Y173/$G173))=0,1,INT(Y173/$G173))))/$I$4)-Z173-IF($A$4,$C173,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))))/$I$4)-AC173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AB173/$G173))=0,1,INT(AB173/$G173))))/$I$4)-AC173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G173/2)*$D173)),\nIF(OR(AND($G173>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))))/$I$4)-AF173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AE173/$G173))=0,1,INT(AE173/$G173))))/$I$4)-AF173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))))/$I$4)-AI173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AH173/$G173))=0,1,INT(AH173/$G173))))/$I$4)-AI173-IF($A$4,$C173,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D173,\nIF(OR(AND($G173>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D173*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))))/$I$4),\nIF(OR(AND($G173>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D173*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G173=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))))/$I$4)-AL173-IF($A$4,$C173,0),\nIF(OR(AND($G173>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G173<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G173*IF($G173*(INT(AK173/$G173))=0,1,INT(AK173/$G173))))/$I$4)-AL173-IF($A$4,$C173,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H173=\"Technology / regulatory\",IF(AV$5=$F173-2,$AV$1,IF(AV$5=$F173-1,$AW$1,IF(AV$5=$F173,$AX$1,IF(AV$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(AW$5=$F173-2,$AV$1,IF(AW$5=$F173-1,$AW$1,IF(AW$5=$F173,$AX$1,IF(AW$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(AX$5=$F173-2,$AV$1,IF(AX$5=$F173-1,$AW$1,IF(AX$5=$F173,$AX$1,IF(AX$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(AY$5=$F173-2,$AV$1,IF(AY$5=$F173-1,$AW$1,IF(AY$5=$F173,$AX$1,IF(AY$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(AZ$5=$F173-2,$AV$1,IF(AZ$5=$F173-1,$AW$1,IF(AZ$5=$F173,$AX$1,IF(AZ$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BA$5=$F173-2,$AV$1,IF(BA$5=$F173-1,$AW$1,IF(BA$5=$F173,$AX$1,IF(BA$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BB$5=$F173-2,$AV$1,IF(BB$5=$F173-1,$AW$1,IF(BB$5=$F173,$AX$1,IF(BB$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BC$5=$F173-2,$AV$1,IF(BC$5=$F173-1,$AW$1,IF(BC$5=$F173,$AX$1,IF(BC$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BD$5=$F173-2,$AV$1,IF(BD$5=$F173-1,$AW$1,IF(BD$5=$F173,$AX$1,IF(BD$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BE$5=$F173-2,$AV$1,IF(BE$5=$F173-1,$AW$1,IF(BE$5=$F173,$AX$1,IF(BE$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BF$5=$F173-2,$AV$1,IF(BF$5=$F173-1,$AW$1,IF(BF$5=$F173,$AX$1,IF(BF$5=$F173+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H173=\"Technology / regulatory\",IF(BG$5=$F173-2,$AV$1,IF(BG$5=$F173-1,$AW$1,IF(BG$5=$F173,$AX$1,IF(BG$5=$F173+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B174,'Avionics ID'!E:E,0),1)","v":750},"TCAS antennas",3.3333333333333333E-2,0.2,null,null,30,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A174,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MX"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I174&\"$12:\"&I174&\"$384\"))))))","v":"A320, A321, ATR, B737, B757, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Mil Transport, Military Jet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A174,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))))/$I$4)-Q174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(P174/$G174))=0,1,INT(P174/$G174))))/$I$4)-Q174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))))/$I$4)-T174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(S174/$G174))=0,1,INT(S174/$G174))))/$I$4)-T174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))))/$I$4)-W174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(V174/$G174))=0,1,INT(V174/$G174))))/$I$4)-W174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))))/$I$4)-Z174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(Y174/$G174))=0,1,INT(Y174/$G174))))/$I$4)-Z174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))))/$I$4)-AC174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AB174/$G174))=0,1,INT(AB174/$G174))))/$I$4)-AC174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G174/2)*$D174)),\nIF(OR(AND($G174>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))))/$I$4)-AF174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AE174/$G174))=0,1,INT(AE174/$G174))))/$I$4)-AF174-IF($A$4,$C174,0),\n0\n))),0)","v":3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))))/$I$4)-AI174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AH174/$G174))=0,1,INT(AH174/$G174))))/$I$4)-AI174-IF($A$4,$C174,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D174,\nIF(OR(AND($G174>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D174*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))))/$I$4),\nIF(OR(AND($G174>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D174*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G174=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))))/$I$4)-AL174-IF($A$4,$C174,0),\nIF(OR(AND($G174>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G174<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G174*IF($G174*(INT(AK174/$G174))=0,1,INT(AK174/$G174))))/$I$4)-AL174-IF($A$4,$C174,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H174=\"Technology / regulatory\",IF(AV$5=$F174-2,$AV$1,IF(AV$5=$F174-1,$AW$1,IF(AV$5=$F174,$AX$1,IF(AV$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(AW$5=$F174-2,$AV$1,IF(AW$5=$F174-1,$AW$1,IF(AW$5=$F174,$AX$1,IF(AW$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(AX$5=$F174-2,$AV$1,IF(AX$5=$F174-1,$AW$1,IF(AX$5=$F174,$AX$1,IF(AX$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(AY$5=$F174-2,$AV$1,IF(AY$5=$F174-1,$AW$1,IF(AY$5=$F174,$AX$1,IF(AY$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(AZ$5=$F174-2,$AV$1,IF(AZ$5=$F174-1,$AW$1,IF(AZ$5=$F174,$AX$1,IF(AZ$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BA$5=$F174-2,$AV$1,IF(BA$5=$F174-1,$AW$1,IF(BA$5=$F174,$AX$1,IF(BA$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BB$5=$F174-2,$AV$1,IF(BB$5=$F174-1,$AW$1,IF(BB$5=$F174,$AX$1,IF(BB$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BC$5=$F174-2,$AV$1,IF(BC$5=$F174-1,$AW$1,IF(BC$5=$F174,$AX$1,IF(BC$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BD$5=$F174-2,$AV$1,IF(BD$5=$F174-1,$AW$1,IF(BD$5=$F174,$AX$1,IF(BD$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BE$5=$F174-2,$AV$1,IF(BE$5=$F174-1,$AW$1,IF(BE$5=$F174,$AX$1,IF(BE$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BF$5=$F174-2,$AV$1,IF(BF$5=$F174-1,$AW$1,IF(BF$5=$F174,$AX$1,IF(BF$5=$F174+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H174=\"Technology / regulatory\",IF(BG$5=$F174-2,$AV$1,IF(BG$5=$F174-1,$AW$1,IF(BG$5=$F174,$AX$1,IF(BG$5=$F174+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B175,'Avionics ID'!E:E,0),1)","v":749},"TCAS computer",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A175,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$MZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I175&\"$12:\"&I175&\"$384\"))))))","v":"A300, A320, A321, A330, A340, A350, ARJ, ATR, B737, B747, B757, B767, B777, B787, CRJ, EMB Regional, Helo, MD-11, Mil Fighter, Mil Transport, Military Jet, Reg TP, Superjet 100, TP Trainer, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A175,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))))/$I$4)-Q175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(P175/$G175))=0,1,INT(P175/$G175))))/$I$4)-Q175-IF($A$4,$C175,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))))/$I$4)-T175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(S175/$G175))=0,1,INT(S175/$G175))))/$I$4)-T175-IF($A$4,$C175,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))))/$I$4)-W175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(V175/$G175))=0,1,INT(V175/$G175))))/$I$4)-W175-IF($A$4,$C175,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))))/$I$4)-Z175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(Y175/$G175))=0,1,INT(Y175/$G175))))/$I$4)-Z175-IF($A$4,$C175,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))))/$I$4)-AC175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AB175/$G175))=0,1,INT(AB175/$G175))))/$I$4)-AC175-IF($A$4,$C175,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G175/2)*$D175)),\nIF(OR(AND($G175>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))))/$I$4)-AF175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AE175/$G175))=0,1,INT(AE175/$G175))))/$I$4)-AF175-IF($A$4,$C175,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))))/$I$4)-AI175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AH175/$G175))=0,1,INT(AH175/$G175))))/$I$4)-AI175-IF($A$4,$C175,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D175,\nIF(OR(AND($G175>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D175*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))))/$I$4),\nIF(OR(AND($G175>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D175*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G175=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))))/$I$4)-AL175-IF($A$4,$C175,0),\nIF(OR(AND($G175>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G175<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G175*IF($G175*(INT(AK175/$G175))=0,1,INT(AK175/$G175))))/$I$4)-AL175-IF($A$4,$C175,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H175=\"Technology / regulatory\",IF(AV$5=$F175-2,$AV$1,IF(AV$5=$F175-1,$AW$1,IF(AV$5=$F175,$AX$1,IF(AV$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(AW$5=$F175-2,$AV$1,IF(AW$5=$F175-1,$AW$1,IF(AW$5=$F175,$AX$1,IF(AW$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(AX$5=$F175-2,$AV$1,IF(AX$5=$F175-1,$AW$1,IF(AX$5=$F175,$AX$1,IF(AX$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(AY$5=$F175-2,$AV$1,IF(AY$5=$F175-1,$AW$1,IF(AY$5=$F175,$AX$1,IF(AY$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(AZ$5=$F175-2,$AV$1,IF(AZ$5=$F175-1,$AW$1,IF(AZ$5=$F175,$AX$1,IF(AZ$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BA$5=$F175-2,$AV$1,IF(BA$5=$F175-1,$AW$1,IF(BA$5=$F175,$AX$1,IF(BA$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BB$5=$F175-2,$AV$1,IF(BB$5=$F175-1,$AW$1,IF(BB$5=$F175,$AX$1,IF(BB$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BC$5=$F175-2,$AV$1,IF(BC$5=$F175-1,$AW$1,IF(BC$5=$F175,$AX$1,IF(BC$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BD$5=$F175-2,$AV$1,IF(BD$5=$F175-1,$AW$1,IF(BD$5=$F175,$AX$1,IF(BD$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BE$5=$F175-2,$AV$1,IF(BE$5=$F175-1,$AW$1,IF(BE$5=$F175,$AX$1,IF(BE$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BF$5=$F175-2,$AV$1,IF(BF$5=$F175-1,$AW$1,IF(BF$5=$F175,$AX$1,IF(BF$5=$F175+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H175=\"Technology / regulatory\",IF(BG$5=$F175-2,$AV$1,IF(BG$5=$F175-1,$AW$1,IF(BG$5=$F175,$AX$1,IF(BG$5=$F175+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B176,'Avionics ID'!E:E,0),1)","v":751},"TCAS control panel",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A176,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$NB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I176&\"$12:\"&I176&\"$384\"))))))","v":"A300, A320, A321, A330, A340, A350, ATR, B737, B747, B757, B767, B777, B787, EMB Regional, MD-11, Mil Transport, Military Jet"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A176,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))))/$I$4)-Q176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(P176/$G176))=0,1,INT(P176/$G176))))/$I$4)-Q176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))))/$I$4)-T176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(S176/$G176))=0,1,INT(S176/$G176))))/$I$4)-T176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))))/$I$4)-W176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(V176/$G176))=0,1,INT(V176/$G176))))/$I$4)-W176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))))/$I$4)-Z176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(Y176/$G176))=0,1,INT(Y176/$G176))))/$I$4)-Z176-IF($A$4,$C176,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))))/$I$4)-AC176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AB176/$G176))=0,1,INT(AB176/$G176))))/$I$4)-AC176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G176/2)*$D176)),\nIF(OR(AND($G176>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))))/$I$4)-AF176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AE176/$G176))=0,1,INT(AE176/$G176))))/$I$4)-AF176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))))/$I$4)-AI176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AH176/$G176))=0,1,INT(AH176/$G176))))/$I$4)-AI176-IF($A$4,$C176,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D176,\nIF(OR(AND($G176>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D176*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))))/$I$4),\nIF(OR(AND($G176>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D176*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G176=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))))/$I$4)-AL176-IF($A$4,$C176,0),\nIF(OR(AND($G176>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G176<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G176*IF($G176*(INT(AK176/$G176))=0,1,INT(AK176/$G176))))/$I$4)-AL176-IF($A$4,$C176,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H176=\"Technology / regulatory\",IF(AV$5=$F176-2,$AV$1,IF(AV$5=$F176-1,$AW$1,IF(AV$5=$F176,$AX$1,IF(AV$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(AW$5=$F176-2,$AV$1,IF(AW$5=$F176-1,$AW$1,IF(AW$5=$F176,$AX$1,IF(AW$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(AX$5=$F176-2,$AV$1,IF(AX$5=$F176-1,$AW$1,IF(AX$5=$F176,$AX$1,IF(AX$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(AY$5=$F176-2,$AV$1,IF(AY$5=$F176-1,$AW$1,IF(AY$5=$F176,$AX$1,IF(AY$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(AZ$5=$F176-2,$AV$1,IF(AZ$5=$F176-1,$AW$1,IF(AZ$5=$F176,$AX$1,IF(AZ$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BA$5=$F176-2,$AV$1,IF(BA$5=$F176-1,$AW$1,IF(BA$5=$F176,$AX$1,IF(BA$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BB$5=$F176-2,$AV$1,IF(BB$5=$F176-1,$AW$1,IF(BB$5=$F176,$AX$1,IF(BB$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BC$5=$F176-2,$AV$1,IF(BC$5=$F176-1,$AW$1,IF(BC$5=$F176,$AX$1,IF(BC$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BD$5=$F176-2,$AV$1,IF(BD$5=$F176-1,$AW$1,IF(BD$5=$F176,$AX$1,IF(BD$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BE$5=$F176-2,$AV$1,IF(BE$5=$F176-1,$AW$1,IF(BE$5=$F176,$AX$1,IF(BE$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BF$5=$F176-2,$AV$1,IF(BF$5=$F176-1,$AW$1,IF(BF$5=$F176,$AX$1,IF(BF$5=$F176+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H176=\"Technology / regulatory\",IF(BG$5=$F176-2,$AV$1,IF(BG$5=$F176-1,$AW$1,IF(BG$5=$F176,$AX$1,IF(BG$5=$F176+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B177,'Avionics ID'!E:E,0),1)","v":877},"UHF LOS antennas",0.05,0.2,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A177,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$BZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I177&\"$12:\"&I177&\"$384\"))))))","v":"UAV"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A177,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))))/$I$4)-Q177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(P177/$G177))=0,1,INT(P177/$G177))))/$I$4)-Q177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))))/$I$4)-T177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(S177/$G177))=0,1,INT(S177/$G177))))/$I$4)-T177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))))/$I$4)-W177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(V177/$G177))=0,1,INT(V177/$G177))))/$I$4)-W177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))))/$I$4)-Z177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(Y177/$G177))=0,1,INT(Y177/$G177))))/$I$4)-Z177-IF($A$4,$C177,0),\n0\n))),0)","v":2},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))))/$I$4)-AC177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AB177/$G177))=0,1,INT(AB177/$G177))))/$I$4)-AC177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G177/2)*$D177)),\nIF(OR(AND($G177>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))))/$I$4)-AF177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AE177/$G177))=0,1,INT(AE177/$G177))))/$I$4)-AF177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))))/$I$4)-AI177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AH177/$G177))=0,1,INT(AH177/$G177))))/$I$4)-AI177-IF($A$4,$C177,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D177,\nIF(OR(AND($G177>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D177*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))))/$I$4),\nIF(OR(AND($G177>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D177*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G177=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))))/$I$4)-AL177-IF($A$4,$C177,0),\nIF(OR(AND($G177>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G177<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G177*IF($G177*(INT(AK177/$G177))=0,1,INT(AK177/$G177))))/$I$4)-AL177-IF($A$4,$C177,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H177=\"Technology / regulatory\",IF(AV$5=$F177-2,$AV$1,IF(AV$5=$F177-1,$AW$1,IF(AV$5=$F177,$AX$1,IF(AV$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(AW$5=$F177-2,$AV$1,IF(AW$5=$F177-1,$AW$1,IF(AW$5=$F177,$AX$1,IF(AW$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(AX$5=$F177-2,$AV$1,IF(AX$5=$F177-1,$AW$1,IF(AX$5=$F177,$AX$1,IF(AX$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(AY$5=$F177-2,$AV$1,IF(AY$5=$F177-1,$AW$1,IF(AY$5=$F177,$AX$1,IF(AY$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(AZ$5=$F177-2,$AV$1,IF(AZ$5=$F177-1,$AW$1,IF(AZ$5=$F177,$AX$1,IF(AZ$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BA$5=$F177-2,$AV$1,IF(BA$5=$F177-1,$AW$1,IF(BA$5=$F177,$AX$1,IF(BA$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BB$5=$F177-2,$AV$1,IF(BB$5=$F177-1,$AW$1,IF(BB$5=$F177,$AX$1,IF(BB$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BC$5=$F177-2,$AV$1,IF(BC$5=$F177-1,$AW$1,IF(BC$5=$F177,$AX$1,IF(BC$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BD$5=$F177-2,$AV$1,IF(BD$5=$F177-1,$AW$1,IF(BD$5=$F177,$AX$1,IF(BD$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BE$5=$F177-2,$AV$1,IF(BE$5=$F177-1,$AW$1,IF(BE$5=$F177,$AX$1,IF(BE$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BF$5=$F177-2,$AV$1,IF(BF$5=$F177-1,$AW$1,IF(BF$5=$F177,$AX$1,IF(BF$5=$F177+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H177=\"Technology / regulatory\",IF(BG$5=$F177-2,$AV$1,IF(BG$5=$F177-1,$AW$1,IF(BG$5=$F177,$AX$1,IF(BG$5=$F177+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B178,'Avionics ID'!E:E,0),1)","v":872},"UHF SATCOM antenna",0.1,0.2,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A178,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$CB"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I178&\"$12:\"&I178&\"$384\"))))))","v":"UAV"},null,0.2,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A178,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.501,1.2969999999999999,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))))/$I$4)-Q178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(P178/$G178))=0,1,INT(P178/$G178))))/$I$4)-Q178-IF($A$4,$C178,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))))/$I$4)-T178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(S178/$G178))=0,1,INT(S178/$G178))))/$I$4)-T178-IF($A$4,$C178,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))))/$I$4)-W178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(V178/$G178))=0,1,INT(V178/$G178))))/$I$4)-W178-IF($A$4,$C178,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))))/$I$4)-Z178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(Y178/$G178))=0,1,INT(Y178/$G178))))/$I$4)-Z178-IF($A$4,$C178,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))))/$I$4)-AC178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AB178/$G178))=0,1,INT(AB178/$G178))))/$I$4)-AC178-IF($A$4,$C178,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G178/2)*$D178)),\nIF(OR(AND($G178>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))))/$I$4)-AF178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AE178/$G178))=0,1,INT(AE178/$G178))))/$I$4)-AF178-IF($A$4,$C178,0),\n0\n))),0)","v":1},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))))/$I$4)-AI178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AH178/$G178))=0,1,INT(AH178/$G178))))/$I$4)-AI178-IF($A$4,$C178,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D178,\nIF(OR(AND($G178>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D178*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))))/$I$4),\nIF(OR(AND($G178>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D178*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))))/$I$4),\n0\n))),0)","v":0.2},{"$f":"IFERROR(IF(OR($G178=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))))/$I$4)-AL178-IF($A$4,$C178,0),\nIF(OR(AND($G178>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G178<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G178*IF($G178*(INT(AK178/$G178))=0,1,INT(AK178/$G178))))/$I$4)-AL178-IF($A$4,$C178,0),\n0\n))),0)","v":0.8},null,null,null,null,null,null,null,null,{"$f":"IF($H178=\"Technology / regulatory\",IF(AV$5=$F178-2,$AV$1,IF(AV$5=$F178-1,$AW$1,IF(AV$5=$F178,$AX$1,IF(AV$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(AW$5=$F178-2,$AV$1,IF(AW$5=$F178-1,$AW$1,IF(AW$5=$F178,$AX$1,IF(AW$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(AX$5=$F178-2,$AV$1,IF(AX$5=$F178-1,$AW$1,IF(AX$5=$F178,$AX$1,IF(AX$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(AY$5=$F178-2,$AV$1,IF(AY$5=$F178-1,$AW$1,IF(AY$5=$F178,$AX$1,IF(AY$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(AZ$5=$F178-2,$AV$1,IF(AZ$5=$F178-1,$AW$1,IF(AZ$5=$F178,$AX$1,IF(AZ$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BA$5=$F178-2,$AV$1,IF(BA$5=$F178-1,$AW$1,IF(BA$5=$F178,$AX$1,IF(BA$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BB$5=$F178-2,$AV$1,IF(BB$5=$F178-1,$AW$1,IF(BB$5=$F178,$AX$1,IF(BB$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BC$5=$F178-2,$AV$1,IF(BC$5=$F178-1,$AW$1,IF(BC$5=$F178,$AX$1,IF(BC$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BD$5=$F178-2,$AV$1,IF(BD$5=$F178-1,$AW$1,IF(BD$5=$F178,$AX$1,IF(BD$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BE$5=$F178-2,$AV$1,IF(BE$5=$F178-1,$AW$1,IF(BE$5=$F178,$AX$1,IF(BE$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BF$5=$F178-2,$AV$1,IF(BF$5=$F178-1,$AW$1,IF(BF$5=$F178,$AX$1,IF(BF$5=$F178+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H178=\"Technology / regulatory\",IF(BG$5=$F178-2,$AV$1,IF(BG$5=$F178-1,$AW$1,IF(BG$5=$F178,$AX$1,IF(BG$5=$F178+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B179,'Avionics ID'!E:E,0),1)","v":762},"VOR receivers",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A179,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KH"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I179&\"$12:\"&I179&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A179,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.35399999999999998,1.829,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))))/$I$4)-Q179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(P179/$G179))=0,1,INT(P179/$G179))))/$I$4)-Q179-IF($A$4,$C179,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))))/$I$4)-T179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(S179/$G179))=0,1,INT(S179/$G179))))/$I$4)-T179-IF($A$4,$C179,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))))/$I$4)-W179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(V179/$G179))=0,1,INT(V179/$G179))))/$I$4)-W179-IF($A$4,$C179,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))))/$I$4)-Z179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(Y179/$G179))=0,1,INT(Y179/$G179))))/$I$4)-Z179-IF($A$4,$C179,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))))/$I$4)-AC179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AB179/$G179))=0,1,INT(AB179/$G179))))/$I$4)-AC179-IF($A$4,$C179,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G179/2)*$D179)),\nIF(OR(AND($G179>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))))/$I$4)-AF179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AE179/$G179))=0,1,INT(AE179/$G179))))/$I$4)-AF179-IF($A$4,$C179,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))))/$I$4)-AI179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AH179/$G179))=0,1,INT(AH179/$G179))))/$I$4)-AI179-IF($A$4,$C179,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D179,\nIF(OR(AND($G179>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D179*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))))/$I$4),\nIF(OR(AND($G179>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D179*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G179=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))))/$I$4)-AL179-IF($A$4,$C179,0),\nIF(OR(AND($G179>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G179<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G179*IF($G179*(INT(AK179/$G179))=0,1,INT(AK179/$G179))))/$I$4)-AL179-IF($A$4,$C179,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H179=\"Technology / regulatory\",IF(AV$5=$F179-2,$AV$1,IF(AV$5=$F179-1,$AW$1,IF(AV$5=$F179,$AX$1,IF(AV$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(AW$5=$F179-2,$AV$1,IF(AW$5=$F179-1,$AW$1,IF(AW$5=$F179,$AX$1,IF(AW$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(AX$5=$F179-2,$AV$1,IF(AX$5=$F179-1,$AW$1,IF(AX$5=$F179,$AX$1,IF(AX$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(AY$5=$F179-2,$AV$1,IF(AY$5=$F179-1,$AW$1,IF(AY$5=$F179,$AX$1,IF(AY$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(AZ$5=$F179-2,$AV$1,IF(AZ$5=$F179-1,$AW$1,IF(AZ$5=$F179,$AX$1,IF(AZ$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BA$5=$F179-2,$AV$1,IF(BA$5=$F179-1,$AW$1,IF(BA$5=$F179,$AX$1,IF(BA$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BB$5=$F179-2,$AV$1,IF(BB$5=$F179-1,$AW$1,IF(BB$5=$F179,$AX$1,IF(BB$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BC$5=$F179-2,$AV$1,IF(BC$5=$F179-1,$AW$1,IF(BC$5=$F179,$AX$1,IF(BC$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BD$5=$F179-2,$AV$1,IF(BD$5=$F179-1,$AW$1,IF(BD$5=$F179,$AX$1,IF(BD$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BE$5=$F179-2,$AV$1,IF(BE$5=$F179-1,$AW$1,IF(BE$5=$F179,$AX$1,IF(BE$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BF$5=$F179-2,$AV$1,IF(BF$5=$F179-1,$AW$1,IF(BF$5=$F179,$AX$1,IF(BF$5=$F179+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H179=\"Technology / regulatory\",IF(BG$5=$F179-2,$AV$1,IF(BG$5=$F179-1,$AW$1,IF(BG$5=$F179,$AX$1,IF(BG$5=$F179+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B180,'Avionics ID'!E:E,0),1)","v":746},"Weather WX radar system",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A180,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$LV"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I180&\"$12:\"&I180&\"$384\"))))))","v":"A220, A300, A320, A321, A330, A340, A350, A380, ARJ, ATR, B717, B737, B747, B757, B767, B777, B787, C919, CRJ, EMB Regional, Helo, MC-21, MD-11, Mil Transport, Military Jet, NSA, Reg TP, Superjet 100, Turbine GA"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A180,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.33500000000000002,1.6830000000000001,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))))/$I$4)-Q180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(P180/$G180))=0,1,INT(P180/$G180))))/$I$4)-Q180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))))/$I$4)-T180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(S180/$G180))=0,1,INT(S180/$G180))))/$I$4)-T180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))))/$I$4)-W180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(V180/$G180))=0,1,INT(V180/$G180))))/$I$4)-W180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))))/$I$4)-Z180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(Y180/$G180))=0,1,INT(Y180/$G180))))/$I$4)-Z180-IF($A$4,$C180,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))))/$I$4)-AC180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AB180/$G180))=0,1,INT(AB180/$G180))))/$I$4)-AC180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G180/2)*$D180)),\nIF(OR(AND($G180>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))))/$I$4)-AF180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AE180/$G180))=0,1,INT(AE180/$G180))))/$I$4)-AF180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))))/$I$4)-AI180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AH180/$G180))=0,1,INT(AH180/$G180))))/$I$4)-AI180-IF($A$4,$C180,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D180,\nIF(OR(AND($G180>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D180*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))))/$I$4),\nIF(OR(AND($G180>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D180*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G180=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))))/$I$4)-AL180-IF($A$4,$C180,0),\nIF(OR(AND($G180>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G180<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G180*IF($G180*(INT(AK180/$G180))=0,1,INT(AK180/$G180))))/$I$4)-AL180-IF($A$4,$C180,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H180=\"Technology / regulatory\",IF(AV$5=$F180-2,$AV$1,IF(AV$5=$F180-1,$AW$1,IF(AV$5=$F180,$AX$1,IF(AV$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(AW$5=$F180-2,$AV$1,IF(AW$5=$F180-1,$AW$1,IF(AW$5=$F180,$AX$1,IF(AW$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(AX$5=$F180-2,$AV$1,IF(AX$5=$F180-1,$AW$1,IF(AX$5=$F180,$AX$1,IF(AX$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(AY$5=$F180-2,$AV$1,IF(AY$5=$F180-1,$AW$1,IF(AY$5=$F180,$AX$1,IF(AY$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(AZ$5=$F180-2,$AV$1,IF(AZ$5=$F180-1,$AW$1,IF(AZ$5=$F180,$AX$1,IF(AZ$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BA$5=$F180-2,$AV$1,IF(BA$5=$F180-1,$AW$1,IF(BA$5=$F180,$AX$1,IF(BA$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BB$5=$F180-2,$AV$1,IF(BB$5=$F180-1,$AW$1,IF(BB$5=$F180,$AX$1,IF(BB$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BC$5=$F180-2,$AV$1,IF(BC$5=$F180-1,$AW$1,IF(BC$5=$F180,$AX$1,IF(BC$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BD$5=$F180-2,$AV$1,IF(BD$5=$F180-1,$AW$1,IF(BD$5=$F180,$AX$1,IF(BD$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BE$5=$F180-2,$AV$1,IF(BE$5=$F180-1,$AW$1,IF(BE$5=$F180,$AX$1,IF(BE$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BF$5=$F180-2,$AV$1,IF(BF$5=$F180-1,$AW$1,IF(BF$5=$F180,$AX$1,IF(BF$5=$F180+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H180=\"Technology / regulatory\",IF(BG$5=$F180-2,$AV$1,IF(BG$5=$F180-1,$AW$1,IF(BG$5=$F180,$AX$1,IF(BG$5=$F180+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B181,'Avionics ID'!E:E,0),1)","v":772},"Wireless LAN data loader",6.6666666666666666E-2,0.06,null,null,15,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A181,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$DP"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I181&\"$12:\"&I181&\"$384\"))))))","v":"A300, A320, A330, A340, A350, A380, B747, B767, B777, B787, MD-11"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A181,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.68300000000000005,1.931,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))))/$I$4)-Q181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(P181/$G181))=0,1,INT(P181/$G181))))/$I$4)-Q181-IF($A$4,$C181,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))))/$I$4)-T181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(S181/$G181))=0,1,INT(S181/$G181))))/$I$4)-T181-IF($A$4,$C181,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))))/$I$4)-W181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(V181/$G181))=0,1,INT(V181/$G181))))/$I$4)-W181-IF($A$4,$C181,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))))/$I$4)-Z181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(Y181/$G181))=0,1,INT(Y181/$G181))))/$I$4)-Z181-IF($A$4,$C181,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))))/$I$4)-AC181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AB181/$G181))=0,1,INT(AB181/$G181))))/$I$4)-AC181-IF($A$4,$C181,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G181/2)*$D181)),\nIF(OR(AND($G181>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))))/$I$4)-AF181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AE181/$G181))=0,1,INT(AE181/$G181))))/$I$4)-AF181-IF($A$4,$C181,0),\n0\n))),0)","v":0.44999999999999996},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))))/$I$4)-AI181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AH181/$G181))=0,1,INT(AH181/$G181))))/$I$4)-AI181-IF($A$4,$C181,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D181,\nIF(OR(AND($G181>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D181*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))))/$I$4),\nIF(OR(AND($G181>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D181*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G181=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))))/$I$4)-AL181-IF($A$4,$C181,0),\nIF(OR(AND($G181>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G181<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G181*IF($G181*(INT(AK181/$G181))=0,1,INT(AK181/$G181))))/$I$4)-AL181-IF($A$4,$C181,0),\n0\n))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($H181=\"Technology / regulatory\",IF(AV$5=$F181-2,$AV$1,IF(AV$5=$F181-1,$AW$1,IF(AV$5=$F181,$AX$1,IF(AV$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(AW$5=$F181-2,$AV$1,IF(AW$5=$F181-1,$AW$1,IF(AW$5=$F181,$AX$1,IF(AW$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(AX$5=$F181-2,$AV$1,IF(AX$5=$F181-1,$AW$1,IF(AX$5=$F181,$AX$1,IF(AX$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(AY$5=$F181-2,$AV$1,IF(AY$5=$F181-1,$AW$1,IF(AY$5=$F181,$AX$1,IF(AY$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(AZ$5=$F181-2,$AV$1,IF(AZ$5=$F181-1,$AW$1,IF(AZ$5=$F181,$AX$1,IF(AZ$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BA$5=$F181-2,$AV$1,IF(BA$5=$F181-1,$AW$1,IF(BA$5=$F181,$AX$1,IF(BA$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BB$5=$F181-2,$AV$1,IF(BB$5=$F181-1,$AW$1,IF(BB$5=$F181,$AX$1,IF(BB$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BC$5=$F181-2,$AV$1,IF(BC$5=$F181-1,$AW$1,IF(BC$5=$F181,$AX$1,IF(BC$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BD$5=$F181-2,$AV$1,IF(BD$5=$F181-1,$AW$1,IF(BD$5=$F181,$AX$1,IF(BD$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BE$5=$F181-2,$AV$1,IF(BE$5=$F181-1,$AW$1,IF(BE$5=$F181,$AX$1,IF(BE$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BF$5=$F181-2,$AV$1,IF(BF$5=$F181-1,$AW$1,IF(BF$5=$F181,$AX$1,IF(BF$5=$F181+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H181=\"Technology / regulatory\",IF(BG$5=$F181-2,$AV$1,IF(BG$5=$F181-1,$AW$1,IF(BG$5=$F181,$AX$1,IF(BG$5=$F181+1,$AY$1,0)))),0)","v":0}]
[{"$f":"INDEX('Avionics ID'!A:E,MATCH(B182,'Avionics ID'!E:E,0),1)","v":747},"WX control panel",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A182,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$ND"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I182&\"$12:\"&I182&\"$384\"))))))","v":"A300, A320, A321, A330, A340, A350, ATR, B737, B747, B757, B767, B777, B787, Challenger, Citation, E550, EMB Bizjet, EMB Regional, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, MD-11, Mil Transport, Military Jet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A182,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))))/$I$4)-Q182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(P182/$G182))=0,1,INT(P182/$G182))))/$I$4)-Q182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))))/$I$4)-T182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(S182/$G182))=0,1,INT(S182/$G182))))/$I$4)-T182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))))/$I$4)-W182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(V182/$G182))=0,1,INT(V182/$G182))))/$I$4)-W182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))))/$I$4)-Z182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(Y182/$G182))=0,1,INT(Y182/$G182))))/$I$4)-Z182-IF($A$4,$C182,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))))/$I$4)-AC182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AB182/$G182))=0,1,INT(AB182/$G182))))/$I$4)-AC182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G182/2)*$D182)),\nIF(OR(AND($G182>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))))/$I$4)-AF182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AE182/$G182))=0,1,INT(AE182/$G182))))/$I$4)-AF182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))))/$I$4)-AI182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AH182/$G182))=0,1,INT(AH182/$G182))))/$I$4)-AI182-IF($A$4,$C182,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D182,\nIF(OR(AND($G182>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D182*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))))/$I$4),\nIF(OR(AND($G182>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D182*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G182=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))))/$I$4)-AL182-IF($A$4,$C182,0),\nIF(OR(AND($G182>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G182<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G182*IF($G182*(INT(AK182/$G182))=0,1,INT(AK182/$G182))))/$I$4)-AL182-IF($A$4,$C182,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H182=\"Technology / regulatory\",IF(AV$5=$F182-2,$AV$1,IF(AV$5=$F182-1,$AW$1,IF(AV$5=$F182,$AX$1,IF(AV$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(AW$5=$F182-2,$AV$1,IF(AW$5=$F182-1,$AW$1,IF(AW$5=$F182,$AX$1,IF(AW$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(AX$5=$F182-2,$AV$1,IF(AX$5=$F182-1,$AW$1,IF(AX$5=$F182,$AX$1,IF(AX$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(AY$5=$F182-2,$AV$1,IF(AY$5=$F182-1,$AW$1,IF(AY$5=$F182,$AX$1,IF(AY$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(AZ$5=$F182-2,$AV$1,IF(AZ$5=$F182-1,$AW$1,IF(AZ$5=$F182,$AX$1,IF(AZ$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BA$5=$F182-2,$AV$1,IF(BA$5=$F182-1,$AW$1,IF(BA$5=$F182,$AX$1,IF(BA$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BB$5=$F182-2,$AV$1,IF(BB$5=$F182-1,$AW$1,IF(BB$5=$F182,$AX$1,IF(BB$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BC$5=$F182-2,$AV$1,IF(BC$5=$F182-1,$AW$1,IF(BC$5=$F182,$AX$1,IF(BC$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BD$5=$F182-2,$AV$1,IF(BD$5=$F182-1,$AW$1,IF(BD$5=$F182,$AX$1,IF(BD$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BE$5=$F182-2,$AV$1,IF(BE$5=$F182-1,$AW$1,IF(BE$5=$F182,$AX$1,IF(BE$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BF$5=$F182-2,$AV$1,IF(BF$5=$F182-1,$AW$1,IF(BF$5=$F182,$AX$1,IF(BF$5=$F182+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H182=\"Technology / regulatory\",IF(BG$5=$F182-2,$AV$1,IF(BG$5=$F182-1,$AW$1,IF(BG$5=$F182,$AX$1,IF(BG$5=$F182+1,$AY$1,0)))),0)","v":0}]
[718,"ADIRS control panel",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A183,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IR"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I183&\"$12:\"&I183&\"$384\"))))))","v":{"$error":"#VALUE!"}},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A183,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))))/$I$4)-Q183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(P183/$G183))=0,1,INT(P183/$G183))))/$I$4)-Q183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))))/$I$4)-T183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(S183/$G183))=0,1,INT(S183/$G183))))/$I$4)-T183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))))/$I$4)-W183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(V183/$G183))=0,1,INT(V183/$G183))))/$I$4)-W183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))))/$I$4)-Z183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(Y183/$G183))=0,1,INT(Y183/$G183))))/$I$4)-Z183-IF($A$4,$C183,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))))/$I$4)-AC183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AB183/$G183))=0,1,INT(AB183/$G183))))/$I$4)-AC183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G183/2)*$D183)),\nIF(OR(AND($G183>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))))/$I$4)-AF183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AE183/$G183))=0,1,INT(AE183/$G183))))/$I$4)-AF183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))))/$I$4)-AI183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AH183/$G183))=0,1,INT(AH183/$G183))))/$I$4)-AI183-IF($A$4,$C183,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D183,\nIF(OR(AND($G183>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D183*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))))/$I$4),\nIF(OR(AND($G183>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D183*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G183=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))))/$I$4)-AL183-IF($A$4,$C183,0),\nIF(OR(AND($G183>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G183<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G183*IF($G183*(INT(AK183/$G183))=0,1,INT(AK183/$G183))))/$I$4)-AL183-IF($A$4,$C183,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H183=\"Technology / regulatory\",IF(AV$5=$F183-2,$AV$1,IF(AV$5=$F183-1,$AW$1,IF(AV$5=$F183,$AX$1,IF(AV$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(AW$5=$F183-2,$AV$1,IF(AW$5=$F183-1,$AW$1,IF(AW$5=$F183,$AX$1,IF(AW$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(AX$5=$F183-2,$AV$1,IF(AX$5=$F183-1,$AW$1,IF(AX$5=$F183,$AX$1,IF(AX$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(AY$5=$F183-2,$AV$1,IF(AY$5=$F183-1,$AW$1,IF(AY$5=$F183,$AX$1,IF(AY$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(AZ$5=$F183-2,$AV$1,IF(AZ$5=$F183-1,$AW$1,IF(AZ$5=$F183,$AX$1,IF(AZ$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BA$5=$F183-2,$AV$1,IF(BA$5=$F183-1,$AW$1,IF(BA$5=$F183,$AX$1,IF(BA$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BB$5=$F183-2,$AV$1,IF(BB$5=$F183-1,$AW$1,IF(BB$5=$F183,$AX$1,IF(BB$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BC$5=$F183-2,$AV$1,IF(BC$5=$F183-1,$AW$1,IF(BC$5=$F183,$AX$1,IF(BC$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BD$5=$F183-2,$AV$1,IF(BD$5=$F183-1,$AW$1,IF(BD$5=$F183,$AX$1,IF(BD$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BE$5=$F183-2,$AV$1,IF(BE$5=$F183-1,$AW$1,IF(BE$5=$F183,$AX$1,IF(BE$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BF$5=$F183-2,$AV$1,IF(BF$5=$F183-1,$AW$1,IF(BF$5=$F183,$AX$1,IF(BF$5=$F183+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H183=\"Technology / regulatory\",IF(BG$5=$F183-2,$AV$1,IF(BG$5=$F183-1,$AW$1,IF(BG$5=$F183,$AX$1,IF(BG$5=$F183+1,$AY$1,0)))),0)","v":0}]
[786,"Communication, Navigation, Identification Unit AN/ASQ-242",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A184,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$IZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I184&\"$12:\"&I184&\"$384\"))))))","v":"Attack, Stealth"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A184,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))))/$I$4)-Q184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(P184/$G184))=0,1,INT(P184/$G184))))/$I$4)-Q184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))))/$I$4)-T184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(S184/$G184))=0,1,INT(S184/$G184))))/$I$4)-T184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))))/$I$4)-W184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(V184/$G184))=0,1,INT(V184/$G184))))/$I$4)-W184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))))/$I$4)-Z184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(Y184/$G184))=0,1,INT(Y184/$G184))))/$I$4)-Z184-IF($A$4,$C184,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))))/$I$4)-AC184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AB184/$G184))=0,1,INT(AB184/$G184))))/$I$4)-AC184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G184/2)*$D184)),\nIF(OR(AND($G184>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))))/$I$4)-AF184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AE184/$G184))=0,1,INT(AE184/$G184))))/$I$4)-AF184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))))/$I$4)-AI184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AH184/$G184))=0,1,INT(AH184/$G184))))/$I$4)-AI184-IF($A$4,$C184,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D184,\nIF(OR(AND($G184>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D184*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))))/$I$4),\nIF(OR(AND($G184>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D184*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G184=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))))/$I$4)-AL184-IF($A$4,$C184,0),\nIF(OR(AND($G184>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G184<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G184*IF($G184*(INT(AK184/$G184))=0,1,INT(AK184/$G184))))/$I$4)-AL184-IF($A$4,$C184,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H184=\"Technology / regulatory\",IF(AV$5=$F184-2,$AV$1,IF(AV$5=$F184-1,$AW$1,IF(AV$5=$F184,$AX$1,IF(AV$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(AW$5=$F184-2,$AV$1,IF(AW$5=$F184-1,$AW$1,IF(AW$5=$F184,$AX$1,IF(AW$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(AX$5=$F184-2,$AV$1,IF(AX$5=$F184-1,$AW$1,IF(AX$5=$F184,$AX$1,IF(AX$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(AY$5=$F184-2,$AV$1,IF(AY$5=$F184-1,$AW$1,IF(AY$5=$F184,$AX$1,IF(AY$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(AZ$5=$F184-2,$AV$1,IF(AZ$5=$F184-1,$AW$1,IF(AZ$5=$F184,$AX$1,IF(AZ$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BA$5=$F184-2,$AV$1,IF(BA$5=$F184-1,$AW$1,IF(BA$5=$F184,$AX$1,IF(BA$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BB$5=$F184-2,$AV$1,IF(BB$5=$F184-1,$AW$1,IF(BB$5=$F184,$AX$1,IF(BB$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BC$5=$F184-2,$AV$1,IF(BC$5=$F184-1,$AW$1,IF(BC$5=$F184,$AX$1,IF(BC$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BD$5=$F184-2,$AV$1,IF(BD$5=$F184-1,$AW$1,IF(BD$5=$F184,$AX$1,IF(BD$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BE$5=$F184-2,$AV$1,IF(BE$5=$F184-1,$AW$1,IF(BE$5=$F184,$AX$1,IF(BE$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BF$5=$F184-2,$AV$1,IF(BF$5=$F184-1,$AW$1,IF(BF$5=$F184,$AX$1,IF(BF$5=$F184+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H184=\"Technology / regulatory\",IF(BG$5=$F184-2,$AV$1,IF(BG$5=$F184-1,$AW$1,IF(BG$5=$F184,$AX$1,IF(BG$5=$F184+1,$AY$1,0)))),0)","v":0}]
[720,"Pedestal ADS select",0.05,0.06,null,null,20,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A185,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$JZ"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I185&\"$12:\"&I185&\"$384\"))))))","v":{"$error":"#VALUE!"}},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A185,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))))/$I$4)-Q185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(P185/$G185))=0,1,INT(P185/$G185))))/$I$4)-Q185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))))/$I$4)-T185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(S185/$G185))=0,1,INT(S185/$G185))))/$I$4)-T185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))))/$I$4)-W185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(V185/$G185))=0,1,INT(V185/$G185))))/$I$4)-W185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))))/$I$4)-Z185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(Y185/$G185))=0,1,INT(Y185/$G185))))/$I$4)-Z185-IF($A$4,$C185,0),\n0\n))),0)","v":0.6},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))))/$I$4)-AC185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AB185/$G185))=0,1,INT(AB185/$G185))))/$I$4)-AC185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G185/2)*$D185)),\nIF(OR(AND($G185>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))))/$I$4)-AF185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AE185/$G185))=0,1,INT(AE185/$G185))))/$I$4)-AF185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))))/$I$4)-AI185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AH185/$G185))=0,1,INT(AH185/$G185))))/$I$4)-AI185-IF($A$4,$C185,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D185,\nIF(OR(AND($G185>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D185*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))))/$I$4),\nIF(OR(AND($G185>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D185*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G185=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))))/$I$4)-AL185-IF($A$4,$C185,0),\nIF(OR(AND($G185>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G185<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G185*IF($G185*(INT(AK185/$G185))=0,1,INT(AK185/$G185))))/$I$4)-AL185-IF($A$4,$C185,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H185=\"Technology / regulatory\",IF(AV$5=$F185-2,$AV$1,IF(AV$5=$F185-1,$AW$1,IF(AV$5=$F185,$AX$1,IF(AV$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(AW$5=$F185-2,$AV$1,IF(AW$5=$F185-1,$AW$1,IF(AW$5=$F185,$AX$1,IF(AW$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(AX$5=$F185-2,$AV$1,IF(AX$5=$F185-1,$AW$1,IF(AX$5=$F185,$AX$1,IF(AX$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(AY$5=$F185-2,$AV$1,IF(AY$5=$F185-1,$AW$1,IF(AY$5=$F185,$AX$1,IF(AY$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(AZ$5=$F185-2,$AV$1,IF(AZ$5=$F185-1,$AW$1,IF(AZ$5=$F185,$AX$1,IF(AZ$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BA$5=$F185-2,$AV$1,IF(BA$5=$F185-1,$AW$1,IF(BA$5=$F185,$AX$1,IF(BA$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BB$5=$F185-2,$AV$1,IF(BB$5=$F185-1,$AW$1,IF(BB$5=$F185,$AX$1,IF(BB$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BC$5=$F185-2,$AV$1,IF(BC$5=$F185-1,$AW$1,IF(BC$5=$F185,$AX$1,IF(BC$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BD$5=$F185-2,$AV$1,IF(BD$5=$F185-1,$AW$1,IF(BD$5=$F185,$AX$1,IF(BD$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BE$5=$F185-2,$AV$1,IF(BE$5=$F185-1,$AW$1,IF(BE$5=$F185,$AX$1,IF(BE$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BF$5=$F185-2,$AV$1,IF(BF$5=$F185-1,$AW$1,IF(BF$5=$F185,$AX$1,IF(BF$5=$F185+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H185=\"Technology / regulatory\",IF(BG$5=$F185-2,$AV$1,IF(BG$5=$F185-1,$AW$1,IF(BG$5=$F185,$AX$1,IF(BG$5=$F185+1,$AY$1,0)))),0)","v":0}]
[831,"Radio antenna, amplifier, sat data",0.1,0.06,null,null,10,"Obsolecence",{"$f":"SUBSTITUTE(ADDRESS(1,MATCH(A186,'Pt1-AvionicsComponentCosts'!$A$6:$NC$6,0)+1),\"$1\",\"\")","v":"$KD"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,_xlfn.UNIQUE(_xlfn._xlws.SORT(_xlfn._xlws.FILTER('Pt1-AvionicsComponentCosts'!$NF$12:$NF$384,ISNUMBER(INDIRECT(\"'Pt1-AvionicsComponentCosts'!\"&I186&\"$12:\"&I186&\"$384\"))))))","v":"Challenger, Citation, E550, EMB Bizjet, Falcon, Global, Gulfstream, Hawker, Hondajet, Learjet, Nextant 400XT, PC-24, Phenom, Praetor, SF50"},null,0.06,{"$f":"IF($A$2,INDEX([1]Sheet1!$A$12:$AO$193,MATCH($A186,[1]Sheet1!$A$12:$A$193,0),8),5%)","v":0.05},0.44800000000000001,1.298,{"$f":"COUNTIF($P$5:P$5,\"Year\")*$I$4","v":5},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))=(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))>(COUNTIF($P$5:P$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))<(COUNTIF($P$5:P$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))))/$I$4)-Q186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:P$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))>(COUNTIF($P$5:P$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))<(COUNTIF($P$5:P$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:P$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(P186/$G186))=0,1,INT(P186/$G186))))/$I$4)-Q186-IF($A$4,$C186,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:S$5,\"Year\")*$I$4","v":10},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))=(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))>(COUNTIF($P$5:S$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))<(COUNTIF($P$5:S$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))))/$I$4)-T186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:S$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))>(COUNTIF($P$5:S$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))<(COUNTIF($P$5:S$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:S$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(S186/$G186))=0,1,INT(S186/$G186))))/$I$4)-T186-IF($A$4,$C186,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:V$5,\"Year\")*$I$4","v":15},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))=(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))>(COUNTIF($P$5:V$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))<(COUNTIF($P$5:V$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))))/$I$4)-W186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:V$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))>(COUNTIF($P$5:V$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))<(COUNTIF($P$5:V$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:V$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(V186/$G186))=0,1,INT(V186/$G186))))/$I$4)-W186-IF($A$4,$C186,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:Y$5,\"Year\")*$I$4","v":20},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))=(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))>(COUNTIF($P$5:Y$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))<(COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))))/$I$4)-Z186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))>(COUNTIF($P$5:Y$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))<(COUNTIF($P$5:Y$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:Y$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(Y186/$G186))=0,1,INT(Y186/$G186))))/$I$4)-Z186-IF($A$4,$C186,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AB$5,\"Year\")*$I$4","v":25},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))=(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))>(COUNTIF($P$5:AB$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))<(COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))))/$I$4)-AC186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))>(COUNTIF($P$5:AB$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))<(COUNTIF($P$5:AB$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AB$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AB186/$G186))=0,1,INT(AB186/$G186))))/$I$4)-AC186-IF($A$4,$C186,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AE$5,\"Year\")*$I$4","v":30},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))=(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\n         ((($G186/2)*$D186)),\nIF(OR(AND($G186>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))>(COUNTIF($P$5:AE$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))<(COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))))/$I$4)-AF186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))>(COUNTIF($P$5:AE$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))<(COUNTIF($P$5:AE$5,\"Year\"))*$I$4)),\n          100%-(((COUNTIF($P$5:AE$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AE186/$G186))=0,1,INT(AE186/$G186))))/$I$4)-AF186-IF($A$4,$C186,0),\n0\n))),0)","v":0.3},{"$f":"COUNTIF($P$5:AH$5,\"Year\")*$I$4","v":35},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))))/$I$4),\n0\n))),0)","v":0},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))=(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),100%-$D186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))>(COUNTIF($P$5:AH$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))<(COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))))/$I$4)-AI186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))>(COUNTIF($P$5:AH$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))<(COUNTIF($P$5:AH$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AH$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AH186/$G186))=0,1,INT(AH186/$G186))))/$I$4)-AI186-IF($A$4,$C186,0),\n0\n))),0)","v":0},{"$f":"COUNTIF($P$5:AK$5,\"Year\")*$I$4","v":40},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),$D186,\nIF(OR(AND($G186>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),$D186*(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))))/$I$4),\nIF(OR(AND($G186>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),$D186*(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))))/$I$4),\n0\n))),0)","v":0.06},{"$f":"IFERROR(IF(OR($G186=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))=(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),100%-$D186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4),\nAND($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))>(COUNTIF($P$5:AK$5,\"Year\"))*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))<(COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\")+1)*$I$4-($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))))/$I$4)-AL186-IF($A$4,$C186,0),\nIF(OR(AND($G186>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G186<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4),\nAND($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))>(COUNTIF($P$5:AK$5,\"Year\")-1)*$I$4,$G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))<(COUNTIF($P$5:AK$5,\"Year\"))*$I$4)),100%-(((COUNTIF($P$5:AK$5,\"Year\"))*$I$4-($G186*IF($G186*(INT(AK186/$G186))=0,1,INT(AK186/$G186))))/$I$4)-AL186-IF($A$4,$C186,0),\n0\n))),0)","v":0.94},null,null,null,null,null,null,null,null,{"$f":"IF($H186=\"Technology / regulatory\",IF(AV$5=$F186-2,$AV$1,IF(AV$5=$F186-1,$AW$1,IF(AV$5=$F186,$AX$1,IF(AV$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(AW$5=$F186-2,$AV$1,IF(AW$5=$F186-1,$AW$1,IF(AW$5=$F186,$AX$1,IF(AW$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(AX$5=$F186-2,$AV$1,IF(AX$5=$F186-1,$AW$1,IF(AX$5=$F186,$AX$1,IF(AX$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(AY$5=$F186-2,$AV$1,IF(AY$5=$F186-1,$AW$1,IF(AY$5=$F186,$AX$1,IF(AY$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(AZ$5=$F186-2,$AV$1,IF(AZ$5=$F186-1,$AW$1,IF(AZ$5=$F186,$AX$1,IF(AZ$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BA$5=$F186-2,$AV$1,IF(BA$5=$F186-1,$AW$1,IF(BA$5=$F186,$AX$1,IF(BA$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BB$5=$F186-2,$AV$1,IF(BB$5=$F186-1,$AW$1,IF(BB$5=$F186,$AX$1,IF(BB$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BC$5=$F186-2,$AV$1,IF(BC$5=$F186-1,$AW$1,IF(BC$5=$F186,$AX$1,IF(BC$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BD$5=$F186-2,$AV$1,IF(BD$5=$F186-1,$AW$1,IF(BD$5=$F186,$AX$1,IF(BD$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BE$5=$F186-2,$AV$1,IF(BE$5=$F186-1,$AW$1,IF(BE$5=$F186,$AX$1,IF(BE$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BF$5=$F186-2,$AV$1,IF(BF$5=$F186-1,$AW$1,IF(BF$5=$F186,$AX$1,IF(BF$5=$F186+1,$AY$1,0)))),0)","v":0},{"$f":"IF($H186=\"Technology / regulatory\",IF(BG$5=$F186-2,$AV$1,IF(BG$5=$F186-1,$AW$1,IF(BG$5=$F186,$AX$1,IF(BG$5=$F186+1,$AY$1,0)))),0)","v":0}]

{"sheet":"Avionics ID","index":1,"n_rows":181,"n_cols":5,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
[713,"Avionics","Auto-pilot","A/T Engine Control Unit","A/T Engine Control Unit"]
[825,"Avionics","Auto-pilot","Auto pilot system","Auto pilot system"]
[863,"Avionics","Auto-pilot","Dual axis dual system Auto-pilot","Dual axis dual system Auto-pilot"]
[804,"Avionics","Auto-pilot","Flight Guidance System (A/Pilot)","Flight Guidance System (A/Pilot)"]
[763,"Avionics","Communications","ADF radios","ADF radios"]
[724,"Avionics","Communications","ADF system","ADF system"]
[770,"Avionics","Communications","Air Traffic Services Unit ","Air Traffic Services Unit "]
[799,"Avionics","Communications","Antenna suite","Antenna suite"]
[875,"Avionics","Communications","ARC 210 radios","ARC 210 radios"]
[828,"Avionics","Communications","ATC Transponder","ATC Transponder"]
[742,"Avionics","Communications","Audio Control Panel","Audio Control Panel"]
[740,"Avionics","Communications","Audio Management Unit","Audio Management Unit"]
[842,"Avionics","Communications","Avionics Comms Router (ACR)","Avionics Comms Router (ACR)"]
[843,"Avionics","Communications","Central Crypto System","Central Crypto System"]
[752,"Avionics","Communications","Cockpit Voice Recorder","Cockpit Voice Recorder"]
[782,"Avionics","Communications","Comms Management Function (CMF)","Comms Management Function (CMF)"]
[832,"Avionics","Communications","Comms Management System","Comms Management System"]
[739,"Avionics","Communications","Comms Receivers UF (transceiver/antenna)","Comms Receivers UF (transceiver/antenna)"]
[738,"Avionics","Communications","Comms Receivers VH (transceiver/antenna)","Comms Receivers VH (transceiver/antenna)"]
[787,"Avionics","Communications","Communication, Navigation, Identification Unit AN/ASQ-242","Communication, Navigation, Identification Unit AN/ASQ-242"]
[753,"Avionics","Communications","CVR control panel","CVR control panel"]
[768,"Avionics","Communications","HF Radio","HF Radio"]
[840,"Avionics","Communications","HF-9500 High Frequency Communications System","HF-9500 High Frequency Communications System"]
[781,"Avionics","Communications","HST 2100 ","HST 2100 "]
[849,"Avionics","Communications","Joint tactical radio system (JTRS),","Joint tactical radio system (JTRS),"]
[870,"Avionics","Communications","Radio Altimeters","Radio Altimeters"]
[876,"Avionics","Communications","Radio antenna receivers/transmitters","Radio antenna receivers/transmitters"]
[830,"Avionics","Communications","Radio antenna, amplifier, sat data","Radio antenna, amplifier, sat data"]
[806,"Avionics","Communications","Radio Antennas","Radio Antennas"]
[743,"Avionics","Communications","Radio Management Panel","Radio Management Panel"]
[741,"Avionics","Communications","Radio management system","Radio management system"]
[818,"Avionics","Communications","Radio receivers","Radio receivers"]
[780,"Avionics","Communications","Radio Tuning control Panels","Radio Tuning control Panels"]
[769,"Avionics","Communications","SATCOM","SATCOM"]
[854,"Avionics","Communications","Target data acquisition","Target data acquisition"]
[877,"Avionics","Communications","UHF LOS antennas","UHF LOS antennas"]
[872,"Avionics","Communications","UHF SATCOM antenna","UHF SATCOM antenna"]
[841,"Avionics","Data","AFDX databus","AFDX databus"]
[758,"Avionics","Data","Air Traffic Services Unit (ATSU)","Air Traffic Services Unit (ATSU)"]
[757,"Avionics","Data","Aircraft Intergated Data System (AIDS)","Aircraft Intergated Data System (AIDS)"]
[797,"Avionics","Data","Aircraft memory system","Aircraft memory system"]
[864,"Avionics","Data","Combined cockpit voice and data recorder","Combined cockpit voice and data recorder"]
[714,"Avionics","Data","Data Base loader","Data Base loader"]
[771,"Avionics","Data","Data Management Unit","Data Management Unit"]
[821,"Avionics","Data","Digital Data link/transfer","Digital Data link/transfer"]
[871,"Avionics","Data","Digital recorder","Digital recorder"]
[809,"Avionics","Data","Digital Voice & Data Recorder","Digital Voice & Data Recorder"]
[759,"Avionics","Data","Electronic Flight Bags (EFBs)","Electronic Flight Bags (EFBs)"]
[755,"Avionics","Data","FD Interface Unit","FD Interface Unit"]
[754,"Avionics","Data","Flight Data Recorder","Flight Data Recorder"]
[800,"Avionics","Data","High speed and fibre optics data/signalling network databuses","High speed and fibre optics data/signalling network databuses"]
[860,"Avionics","Data","Integrated data modem","Integrated data modem"]
[853,"Avionics","Data","Interface maintenance data recorders","Interface maintenance data recorders"]
[794,"Avionics","Data","Multi function Advanced Data link AAA Array","Multi function Advanced Data link AAA Array"]
[756,"Avionics","Data","Quick Access Recorder (QAR)","Quick Access Recorder (QAR)"]
[801,"Avionics","Data","Radar altimeter","Radar altimeter"]
[772,"Avionics","Data","Wireless LAN data loader","Wireless LAN data loader"]
[719,"Avionics","Display","ADIRS CDU","ADIRS CDU"]
[862,"Avionics","Display","Central Mission display","Central Mission display"]
[737,"Avionics","Display","Clock","Clock"]
[734,"Avionics","Display","Compass","Compass"]
[779,"Avionics","Display","Crew Info System/Maint System","Crew Info System/Maint System"]
[808,"Avionics","Display","Cursor Control Device","Cursor Control Device"]
[767,"Avionics","Display","Datalink cockpit Display Unit","Datalink cockpit Display Unit"]
[736,"Avionics","Display","DDRMI display","DDRMI display"]
[802,"Avionics","Display","Display Controllers","Display Controllers"]
[733,"Avionics","Display","Display Management Computer (DMC/EFIS)","Display Management Computer (DMC/EFIS)"]
[812,"Avionics","Display","Display processor","Display processor"]
[820,"Avionics","Display","Dual redundant digital bus","Dual redundant digital bus"]
[731,"Avionics","Display","ECAM Control panel","ECAM Control panel"]
[729,"Avionics","Display","ECAM display","ECAM display"]
[728,"Avionics","Display","EFIS Control panel","EFIS Control panel"]
[827,"Avionics","Display","EICAS Controller panel","EICAS Controller panel"]
[766,"Avionics","Display","EICAS Crew alerting System","EICAS Crew alerting System"]
[847,"Avionics","Display","Engine/fuel/ displays","Engine/fuel/ displays"]
[730,"Avionics","Display","HUD display system","HUD display system"]
[810,"Avionics","Display","Integrated Electronic Standby System","Integrated Electronic Standby System"]
[735,"Avionics","Display","Integrated Standby Instrument System","Integrated Standby Instrument System"]
[836,"Avionics","Display","Keyboard cursor Control Units (KCCU)","Keyboard cursor Control Units (KCCU)"]
[811,"Avionics","Display","Main displays","Main displays"]
[765,"Avionics","Display","Multi Function Display","Multi Function Display"]
[727,"Avionics","Display","Navigation display (EFIS)","Navigation display (EFIS)"]
[789,"Avionics","Display","Panoramic Display Cockpit Electronic Unit","Panoramic Display Cockpit Electronic Unit"]
[790,"Avionics","Display","Panormic Cockpit Display","Panormic Cockpit Display"]
[824,"Avionics","Display","PFD Control panels","PFD Control panels"]
[793,"Avionics","Display","Pilot Helmet Mounted Display System","Pilot Helmet Mounted Display System"]
[850,"Avionics","Display","Pilot Night Vision Sensors (PNVS) systems","Pilot Night Vision Sensors (PNVS) systems"]
[726,"Avionics","Display","Primary Flight Display (EFIS)","Primary Flight Display (EFIS)"]
[791,"Avionics","Display","Standby display","Standby display"]
[823,"Avionics","Display","Standby display unit","Standby display unit"]
[732,"Avionics","Display","System Data Acquisition Concentrator (SDAC)","System Data Acquisition Concentrator (SDAC)"]
[711,"Avionics","FMS","FCU","FCU"]
[712,"Avionics","FMS","Flight Augmentation Computers","Flight Augmentation Computers"]
[715,"Avionics","FMS","Flight Control Unit (FCU) panel","Flight Control Unit (FCU) panel"]
[835,"Avionics","FMS","Flight Management System","Flight Management System"]
[716,"Avionics","FMS","Flight Warning Computer (FWC)","Flight Warning Computer (FWC)"]
[709,"Avionics","FMS","FMGC","FMGC"]
[710,"Avionics","FMS","MCDU","MCDU"]
[760,"Avionics","FMS","Mode control Panel (Auto/Pilot control)","Mode control Panel (Auto/Pilot control)"]
[1056,"Avionics","Harnesses","Cables and wires","Avionics Harnesses"]
[1057,"Avionics","Harnesses","Connectors & back shells","Avionics Harnesses"]
[1058,"Avionics","Harnesses","Harnesses, cable assemblies & racks","Avionics Harnesses"]
[1059,"Avionics","Harnesses","Relays, contactors & other standard electrical parts","Avionics Harnesses"]
[882,"Avionics","IMA","Aircraft avionics management unit","Aircraft avionics management unit"]
[773,"Avionics","IMA","Common Core processing","Common Core processing"]
[775,"Avionics","IMA","Common Data Network","Common Data Network"]
[833,"Avionics","IMA","IMA","IMA"]
[822,"Avionics","IMA","Integrated Avionics computers (IACs)","Integrated Avionics computers (IACs)"]
[785,"Avionics","IMA","Integrated Core Processor (ICP)","Integrated Core Processor (ICP)"]
[805,"Avionics","IMA","Modular Avionic Unit, 1,2 and 3","Modular Avionic Unit, 1,2 and 3"]
[774,"Avionics","IMA","Remote Data Concentrators","Remote Data Concentrators"]
[784,"Avionics","IMA","Remote Data concentrators","Remote Data concentrators"]
[861,"Avionics","Mission","Data Transfer module","Data Transfer module"]
[846,"Avionics","Mission","Defensive Aids Computer","Defensive Aids Computer"]
[866,"Avionics","Mission","Defensive counter measures","Defensive counter measures"]
[845,"Avionics","Mission","Directed InfraRed Counter Measures","Directed InfraRed Counter Measures"]
[857,"Avionics","Mission","Infra-red countermeasure","Infra-red countermeasure"]
[837,"Avionics","Mission","Military Mission Management System","Military Mission Management System"]
[795,"Avionics","Mission","Mission computers","Mission computers"]
[852,"Avionics","Mission","Modernized Target Acquisition Designation Sight (M-TADS) ","Modernized Target Acquisition Designation Sight (M-TADS) "]
[881,"Avionics","Mission","Stores management computer","Stores management computer"]
[819,"Avionics","Mission","Stores Management System","Stores Management System"]
[718,"Avionics","Navigation","ADIRS control panel","ADIRS control panel"]
[717,"Avionics","Navigation","ADIRU","ADIRU"]
[777,"Avionics","Navigation","AHRS package","AHRS package"]
[721,"Avionics","Navigation","Air Data Modules (ADM)","Air Data Modules (ADM)"]
[786,"Avionics","Navigation","Communication, Navigation, Identification Unit AN/ASQ-242","Communication, Navigation, Identification Unit AN/ASQ-242"]
[874,"Avionics","Navigation","Differential GPS antenna","Differential GPS antenna"]
[725,"Avionics","Navigation","DME receivers","DME receivers"]
[848,"Avionics","Navigation","Embedded GPS/INS","Embedded GPS/INS"]
[873,"Avionics","Navigation","GPS antenna","GPS antenna"]
[813,"Avionics","Navigation","IN/GPS system ","IN/GPS system "]
[826,"Avionics","Navigation","Inertial Ref Unit (IRU)","Inertial Ref Unit (IRU)"]
[834,"Avionics","Navigation","Inertial Reference System","Inertial Reference System"]
[778,"Avionics","Navigation","Intergated Nav Receivers (INRs)","Intergated Nav Receivers (INRs)"]
[803,"Avionics","Navigation","IRS Gyroscope System","IRS Gyroscope System"]
[776,"Avionics","Navigation","IRU package","IRU package"]
[723,"Avionics","Navigation","Multi Mode Receiver (MMR)","Multi Mode Receiver (MMR)"]
[817,"Avionics","Navigation","Navigation receiver","Navigation receiver"]
[720,"Avionics","Navigation","Pedestal ADS select","Pedestal ADS select"]
[764,"Avionics","Navigation","Radar altimeters","Radar altimeters"]
[831,"Avionics","Navigation","Radio antenna, amplifier, sat data","Radio antenna, amplifier, sat data"]
[838,"Avionics","Navigation","TACAN","TACAN"]
[762,"Avionics","Navigation","VOR receivers","VOR receivers"]
[796,"Avionics","Sensors","AESA Radar","AESA Radar"]
[722,"Avionics","Sensors","Air data probes (pitot/static)","Air data probes (pitot/static)"]
[880,"Avionics","Sensors","Air data sensors","Air data sensors"]
[815,"Avionics","Sensors","Air Data smart sensor","Air Data smart sensor"]
[868,"Avionics","Sensors","Airborne Systems Intelligence Payload sensor","Airborne Systems Intelligence Payload sensor"]
[798,"Avionics","Sensors","Distributed Aperture System (electro-optical)","Distributed Aperture System (electro-optical)"]
[792,"Avionics","Sensors","Electro Optical Targeting System (FLIR & IRST)","Electro Optical Targeting System (FLIR & IRST)"]
[856,"Avionics","Sensors","Electronic Interferometer Frequency Radar Supports target acquisition systems","Electronic Interferometer Frequency Radar Supports target acquisition systems"]
[869,"Avionics","Sensors","Enhanced Integrated Sensor Suite","Enhanced Integrated Sensor Suite"]
[816,"Avionics","Sensors","FLIR sensors","FLIR sensors"]
[858,"Avionics","Sensors","Laser warning receiver","Laser warning receiver"]
[851,"Avionics","Sensors","Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar","Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar"]
[844,"Avionics","Sensors","Mulit InfraRed alerting System (MIRAS) Sensors","Mulit InfraRed alerting System (MIRAS) Sensors"]
[807,"Avionics","Sensors","Pitot Static sensors","Pitot Static sensors"]
[859,"Avionics","Sensors","Radar jammer","Radar jammer"]
[855,"Avionics","Sensors","Radar warning receivers","Radar warning receivers"]
[878,"Avionics","Sensors","Sensors IFF, other","Sensors IFF, other"]
[761,"Avionics","Sensors","Static/standby sensors","Static/standby sensors"]
[883,"Avionics","Sensors","Surveillance Sensors","Surveillance Sensors"]
[746,"Avionics","Sensors","Weather WX radar system","Weather WX radar system"]
[879,"Avionics","Software","Software","Software"]
[839,"Avionics","Surveillance","Aircraft Environment Surveillance System (AESS)","Aircraft Environment Surveillance System (AESS)"]
[745,"Avionics","Surveillance","ATC control box","ATC control box"]
[744,"Avionics","Surveillance","ATC Mode S Transponders (TCAS)","ATC Mode S Transponders (TCAS)"]
[867,"Avionics","Surveillance","Electro-optical reconnaissance sesnor","Electro-optical reconnaissance sesnor"]
[788,"Avionics","Surveillance","Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)","Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)"]
[885,"Avionics","Surveillance","Enhanced Vision system","Enhanced Vision system"]
[748,"Avionics","Surveillance","Ground Proximity Warning System (GPWS/EGPWS)","Ground Proximity Warning System (GPWS/EGPWS)"]
[814,"Avionics","Surveillance","Multi mode radar","Multi mode radar"]
[783,"Avionics","Surveillance","Multi Scan Hazard Detection System","Multi Scan Hazard Detection System"]
[865,"Avionics","Surveillance","Multi spectral camera","Multi spectral camera"]
[829,"Avionics","Surveillance","Radar Antenna (nose nounted)","Radar Antenna (nose nounted)"]
[884,"Avionics","Surveillance","Sensor suite WX radar etc","Sensor suite WX radar etc"]
[750,"Avionics","Surveillance","TCAS antennas","TCAS antennas"]
[749,"Avionics","Surveillance","TCAS computer","TCAS computer"]
[751,"Avionics","Surveillance","TCAS control panel","TCAS control panel"]
[747,"Avionics","Surveillance","WX control panel","WX control panel"]

{"sheet":"Sheet2","index":2,"n_rows":182,"n_cols":2,"rows_kept":182,"cut":false,"hidden":false,"merged":[]}
[]
["A/T Engine Control Unit",{"$f":"MATCH(A2,Upgrades!B:B,0)","v":6}]
["Auto pilot system",{"$f":"MATCH(A3,Upgrades!B:B,0)","v":32}]
["Dual axis dual system Auto-pilot",{"$f":"MATCH(A4,Upgrades!B:B,0)","v":71}]
["Flight Guidance System (A/Pilot)",{"$f":"MATCH(A5,Upgrades!B:B,0)","v":92}]
["ADF radios",{"$f":"MATCH(A6,Upgrades!B:B,0)","v":7}]
["ADF system",{"$f":"MATCH(A7,Upgrades!B:B,0)","v":8}]
["Air Traffic Services Unit ",{"$f":"MATCH(A8,Upgrades!B:B,0)","v":18}]
["Antenna suite",{"$f":"MATCH(A9,Upgrades!B:B,0)","v":25}]
["ARC 210 radios",{"$f":"MATCH(A10,Upgrades!B:B,0)","v":26}]
["ATC Transponder",{"$f":"MATCH(A11,Upgrades!B:B,0)","v":29}]
["Audio Control Panel",{"$f":"MATCH(A12,Upgrades!B:B,0)","v":30}]
["Audio Management Unit",{"$f":"MATCH(A13,Upgrades!B:B,0)","v":31}]
["Avionics Comms Router (ACR)",{"$f":"MATCH(A14,Upgrades!B:B,0)","v":33}]
["Central Crypto System",{"$f":"MATCH(A15,Upgrades!B:B,0)","v":38}]
["Cockpit Voice Recorder",{"$f":"MATCH(A16,Upgrades!B:B,0)","v":41}]
["Comms Management Function (CMF)",{"$f":"MATCH(A17,Upgrades!B:B,0)","v":45}]
["Comms Management System",{"$f":"MATCH(A18,Upgrades!B:B,0)","v":46}]
["Comms Receivers UF (transceiver/antenna)",{"$f":"MATCH(A19,Upgrades!B:B,0)","v":47}]
["Comms Receivers VH (transceiver/antenna)",{"$f":"MATCH(A20,Upgrades!B:B,0)","v":48}]
["Communication, Navigation, Identification Unit AN/ASQ-242",{"$f":"MATCH(A21,Upgrades!B:B,0)","v":49}]
["CVR control panel",{"$f":"MATCH(A22,Upgrades!B:B,0)","v":53}]
["HF Radio",{"$f":"MATCH(A23,Upgrades!B:B,0)","v":99}]
["HF-9500 High Frequency Communications System",{"$f":"MATCH(A24,Upgrades!B:B,0)","v":100}]
["HST 2100 ",{"$f":"MATCH(A25,Upgrades!B:B,0)","v":102}]
["Joint tactical radio system (JTRS),",{"$f":"MATCH(A26,Upgrades!B:B,0)","v":118}]
["Radio Altimeters",{"$f":"MATCH(A27,Upgrades!B:B,0)","v":151}]
["Radio antenna receivers/transmitters",{"$f":"MATCH(A28,Upgrades!B:B,0)","v":152}]
["Radio antenna, amplifier, sat data",{"$f":"MATCH(A29,Upgrades!B:B,0)","v":153}]
["Radio Antennas",{"$f":"MATCH(A30,Upgrades!B:B,0)","v":154}]
["Radio Management Panel",{"$f":"MATCH(A31,Upgrades!B:B,0)","v":155}]
["Radio management system",{"$f":"MATCH(A32,Upgrades!B:B,0)","v":156}]
["Radio receivers",{"$f":"MATCH(A33,Upgrades!B:B,0)","v":157}]
["Radio Tuning control Panels",{"$f":"MATCH(A34,Upgrades!B:B,0)","v":158}]
["SATCOM",{"$f":"MATCH(A35,Upgrades!B:B,0)","v":161}]
["Target data acquisition",{"$f":"MATCH(A36,Upgrades!B:B,0)","v":173}]
["UHF LOS antennas",{"$f":"MATCH(A37,Upgrades!B:B,0)","v":177}]
["UHF SATCOM antenna",{"$f":"MATCH(A38,Upgrades!B:B,0)","v":178}]
["AFDX databus",{"$f":"MATCH(A39,Upgrades!B:B,0)","v":12}]
["Air Traffic Services Unit (ATSU)",{"$f":"MATCH(A40,Upgrades!B:B,0)","v":19}]
["Aircraft Intergated Data System (AIDS)",{"$f":"MATCH(A41,Upgrades!B:B,0)","v":{"$error":"#N/A"}}]
["Aircraft memory system",{"$f":"MATCH(A42,Upgrades!B:B,0)","v":24}]
["Combined cockpit voice and data recorder",{"$f":"MATCH(A43,Upgrades!B:B,0)","v":42}]
["Data Base loader",{"$f":"MATCH(A44,Upgrades!B:B,0)","v":54}]
["Data Management Unit",{"$f":"MATCH(A45,Upgrades!B:B,0)","v":55}]
["Digital Data link/transfer",{"$f":"MATCH(A46,Upgrades!B:B,0)","v":62}]
["Digital recorder",{"$f":"MATCH(A47,Upgrades!B:B,0)","v":63}]
["Digital Voice & Data Recorder",{"$f":"MATCH(A48,Upgrades!B:B,0)","v":64}]
["Electronic Flight Bags (EFBs)",{"$f":"MATCH(A49,Upgrades!B:B,0)","v":79}]
["FD Interface Unit",{"$f":"MATCH(A50,Upgrades!B:B,0)","v":88}]
["Flight Data Recorder",{"$f":"MATCH(A51,Upgrades!B:B,0)","v":91}]
["High speed and fibre optics data/signalling network databuses",{"$f":"MATCH(A52,Upgrades!B:B,0)","v":101}]
["Integrated data modem",{"$f":"MATCH(A53,Upgrades!B:B,0)","v":111}]
["Interface maintenance data recorders",{"$f":"MATCH(A54,Upgrades!B:B,0)","v":114}]
["Multi function Advanced Data link AAA Array",{"$f":"MATCH(A55,Upgrades!B:B,0)","v":130}]
["Quick Access Recorder (QAR)",{"$f":"MATCH(A56,Upgrades!B:B,0)","v":145}]
["Radar altimeter",{"$f":"MATCH(A57,Upgrades!B:B,0)","v":146}]
["Wireless LAN data loader",{"$f":"MATCH(A58,Upgrades!B:B,0)","v":181}]
["ADIRS CDU",{"$f":"MATCH(A59,Upgrades!B:B,0)","v":9}]
["Central Mission display",{"$f":"MATCH(A60,Upgrades!B:B,0)","v":39}]
["Clock",{"$f":"MATCH(A61,Upgrades!B:B,0)","v":40}]
["Compass",{"$f":"MATCH(A62,Upgrades!B:B,0)","v":50}]
["Crew Info System/Maint System",{"$f":"MATCH(A63,Upgrades!B:B,0)","v":51}]
["Cursor Control Device",{"$f":"MATCH(A64,Upgrades!B:B,0)","v":52}]
["Datalink cockpit Display Unit",{"$f":"MATCH(A65,Upgrades!B:B,0)","v":57}]
["DDRMI display",{"$f":"MATCH(A66,Upgrades!B:B,0)","v":58}]
["Display Controllers",{"$f":"MATCH(A67,Upgrades!B:B,0)","v":66}]
["Display Management Computer (DMC/EFIS)",{"$f":"MATCH(A68,Upgrades!B:B,0)","v":67}]
["Display processor",{"$f":"MATCH(A69,Upgrades!B:B,0)","v":68}]
["Dual redundant digital bus",{"$f":"MATCH(A70,Upgrades!B:B,0)","v":72}]
["ECAM Control panel",{"$f":"MATCH(A71,Upgrades!B:B,0)","v":73}]
["ECAM display",{"$f":"MATCH(A72,Upgrades!B:B,0)","v":74}]
["EFIS Control panel",{"$f":"MATCH(A73,Upgrades!B:B,0)","v":75}]
["EICAS Controller panel",{"$f":"MATCH(A74,Upgrades!B:B,0)","v":76}]
["EICAS Crew alerting System",{"$f":"MATCH(A75,Upgrades!B:B,0)","v":77}]
["Engine/fuel/ displays",{"$f":"MATCH(A76,Upgrades!B:B,0)","v":84}]
["HUD display system",{"$f":"MATCH(A77,Upgrades!B:B,0)","v":103}]
["Integrated Electronic Standby System",{"$f":"MATCH(A78,Upgrades!B:B,0)","v":112}]
["Integrated Standby Instrument System",{"$f":"MATCH(A79,Upgrades!B:B,0)","v":113}]
["Keyboard cursor Control Units (KCCU)",{"$f":"MATCH(A80,Upgrades!B:B,0)","v":119}]
["Main displays",{"$f":"MATCH(A81,Upgrades!B:B,0)","v":121}]
["Multi Function Display",{"$f":"MATCH(A82,Upgrades!B:B,0)","v":131}]
["Navigation display (EFIS)",{"$f":"MATCH(A83,Upgrades!B:B,0)","v":136}]
["Panoramic Display Cockpit Electronic Unit",{"$f":"MATCH(A84,Upgrades!B:B,0)","v":138}]
["Panormic Cockpit Display",{"$f":"MATCH(A85,Upgrades!B:B,0)","v":139}]
["PFD Control panels",{"$f":"MATCH(A86,Upgrades!B:B,0)","v":140}]
["Pilot Helmet Mounted Display System",{"$f":"MATCH(A87,Upgrades!B:B,0)","v":141}]
["Pilot Night Vision Sensors (PNVS) systems",{"$f":"MATCH(A88,Upgrades!B:B,0)","v":142}]
["Primary Flight Display (EFIS)",{"$f":"MATCH(A89,Upgrades!B:B,0)","v":144}]
["Standby display",{"$f":"MATCH(A90,Upgrades!B:B,0)","v":165}]
["Standby display unit",{"$f":"MATCH(A91,Upgrades!B:B,0)","v":166}]
["System Data Acquisition Concentrator (SDAC)",{"$f":"MATCH(A92,Upgrades!B:B,0)","v":171}]
["FCU",{"$f":"MATCH(A93,Upgrades!B:B,0)","v":87}]
["Flight Augmentation Computers",{"$f":"MATCH(A94,Upgrades!B:B,0)","v":89}]
["Flight Control Unit (FCU) panel",{"$f":"MATCH(A95,Upgrades!B:B,0)","v":90}]
["Flight Management System",{"$f":"MATCH(A96,Upgrades!B:B,0)","v":93}]
["Flight Warning Computer (FWC)",{"$f":"MATCH(A97,Upgrades!B:B,0)","v":94}]
["FMGC",{"$f":"MATCH(A98,Upgrades!B:B,0)","v":96}]
["MCDU",{"$f":"MATCH(A99,Upgrades!B:B,0)","v":122}]
["Mode control Panel (Auto/Pilot control)",{"$f":"MATCH(A100,Upgrades!B:B,0)","v":126}]
["Avionics Harnesses",{"$f":"MATCH(A101,Upgrades!B:B,0)","v":34}]
["Avionics Harnesses",{"$f":"MATCH(A102,Upgrades!B:B,0)","v":34}]
["Avionics Harnesses",{"$f":"MATCH(A103,Upgrades!B:B,0)","v":34}]
["Avionics Harnesses",{"$f":"MATCH(A104,Upgrades!B:B,0)","v":34}]
["Aircraft avionics management unit",{"$f":"MATCH(A105,Upgrades!B:B,0)","v":21}]
["Common Core processing",{"$f":"MATCH(A106,Upgrades!B:B,0)","v":43}]
["Common Data Network",{"$f":"MATCH(A107,Upgrades!B:B,0)","v":44}]
["IMA",{"$f":"MATCH(A108,Upgrades!B:B,0)","v":104}]
["Integrated Avionics computers (IACs)",{"$f":"MATCH(A109,Upgrades!B:B,0)","v":109}]
["Integrated Core Processor (ICP)",{"$f":"MATCH(A110,Upgrades!B:B,0)","v":110}]
["Modular Avionic Unit, 1,2 and 3",{"$f":"MATCH(A111,Upgrades!B:B,0)","v":128}]
["Remote Data Concentrators",{"$f":"MATCH(A112,Upgrades!B:B,0)","v":159}]
["Remote Data concentrators",{"$f":"MATCH(A113,Upgrades!B:B,0)","v":159}]
["Data Transfer module",{"$f":"MATCH(A114,Upgrades!B:B,0)","v":56}]
["Defensive Aids Computer",{"$f":"MATCH(A115,Upgrades!B:B,0)","v":59}]
["Defensive counter measures",{"$f":"MATCH(A116,Upgrades!B:B,0)","v":60}]
["Directed InfraRed Counter Measures",{"$f":"MATCH(A117,Upgrades!B:B,0)","v":65}]
["Infra-red countermeasure",{"$f":"MATCH(A118,Upgrades!B:B,0)","v":108}]
["Military Mission Management System",{"$f":"MATCH(A119,Upgrades!B:B,0)","v":123}]
["Mission computers",{"$f":"MATCH(A120,Upgrades!B:B,0)","v":125}]
["Modernized Target Acquisition Designation Sight (M-TADS) ",{"$f":"MATCH(A121,Upgrades!B:B,0)","v":127}]
["Stores management computer",{"$f":"MATCH(A122,Upgrades!B:B,0)","v":168}]
["Stores Management System",{"$f":"MATCH(A123,Upgrades!B:B,0)","v":169}]
["ADIRS control panel",{"$f":"MATCH(A124,Upgrades!B:B,0)","v":183}]
["ADIRU",{"$f":"MATCH(A125,Upgrades!B:B,0)","v":10}]
["AHRS package",{"$f":"MATCH(A126,Upgrades!B:B,0)","v":13}]
["Air Data Modules (ADM)",{"$f":"MATCH(A127,Upgrades!B:B,0)","v":14}]
["Communication, Navigation, Identification Unit AN/ASQ-242",{"$f":"MATCH(A128,Upgrades!B:B,0)","v":49}]
["Differential GPS antenna",{"$f":"MATCH(A129,Upgrades!B:B,0)","v":61}]
["DME receivers",{"$f":"MATCH(A130,Upgrades!B:B,0)","v":70}]
["Embedded GPS/INS",{"$f":"MATCH(A131,Upgrades!B:B,0)","v":83}]
["GPS antenna",{"$f":"MATCH(A132,Upgrades!B:B,0)","v":97}]
["IN/GPS system ",{"$f":"MATCH(A133,Upgrades!B:B,0)","v":105}]
["Inertial Ref Unit (IRU)",{"$f":"MATCH(A134,Upgrades!B:B,0)","v":106}]
["Inertial Reference System",{"$f":"MATCH(A135,Upgrades!B:B,0)","v":107}]
["Intergated Nav Receivers (INRs)",{"$f":"MATCH(A136,Upgrades!B:B,0)","v":115}]
["IRS Gyroscope System",{"$f":"MATCH(A137,Upgrades!B:B,0)","v":116}]
["IRU package",{"$f":"MATCH(A138,Upgrades!B:B,0)","v":117}]
["Multi Mode Receiver (MMR)",{"$f":"MATCH(A139,Upgrades!B:B,0)","v":133}]
["Navigation receiver",{"$f":"MATCH(A140,Upgrades!B:B,0)","v":137}]
["Pedestal ADS select",{"$f":"MATCH(A141,Upgrades!B:B,0)","v":185}]
["Radar altimeters",{"$f":"MATCH(A142,Upgrades!B:B,0)","v":147}]
["Radio antenna, amplifier, sat data",{"$f":"MATCH(A143,Upgrades!B:B,0)","v":153}]
["TACAN",{"$f":"MATCH(A144,Upgrades!B:B,0)","v":172}]
["VOR receivers",{"$f":"MATCH(A145,Upgrades!B:B,0)","v":179}]
["AESA Radar",{"$f":"MATCH(A146,Upgrades!B:B,0)","v":11}]
["Air data probes (pitot/static)",{"$f":"MATCH(A147,Upgrades!B:B,0)","v":15}]
["Air data sensors",{"$f":"MATCH(A148,Upgrades!B:B,0)","v":16}]
["Air Data smart sensor",{"$f":"MATCH(A149,Upgrades!B:B,0)","v":17}]
["Airborne Systems Intelligence Payload sensor",{"$f":"MATCH(A150,Upgrades!B:B,0)","v":20}]
["Distributed Aperture System (electro-optical)",{"$f":"MATCH(A151,Upgrades!B:B,0)","v":69}]
["Electro Optical Targeting System (FLIR & IRST)",{"$f":"MATCH(A152,Upgrades!B:B,0)","v":78}]
["Electronic Interferometer Frequency Radar Supports target acquisition systems",{"$f":"MATCH(A153,Upgrades!B:B,0)","v":80}]
["Enhanced Integrated Sensor Suite",{"$f":"MATCH(A154,Upgrades!B:B,0)","v":85}]
["FLIR sensors",{"$f":"MATCH(A155,Upgrades!B:B,0)","v":95}]
["Laser warning receiver",{"$f":"MATCH(A156,Upgrades!B:B,0)","v":120}]
["Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar",{"$f":"MATCH(A157,Upgrades!B:B,0)","v":124}]
["Mulit InfraRed alerting System (MIRAS) Sensors",{"$f":"MATCH(A158,Upgrades!B:B,0)","v":129}]
["Pitot Static sensors",{"$f":"MATCH(A159,Upgrades!B:B,0)","v":143}]
["Radar jammer",{"$f":"MATCH(A160,Upgrades!B:B,0)","v":149}]
["Radar warning receivers",{"$f":"MATCH(A161,Upgrades!B:B,0)","v":150}]
["Sensors IFF, other",{"$f":"MATCH(A162,Upgrades!B:B,0)","v":163}]
["Static/standby sensors",{"$f":"MATCH(A163,Upgrades!B:B,0)","v":167}]
["Surveillance Sensors",{"$f":"MATCH(A164,Upgrades!B:B,0)","v":170}]
["Weather WX radar system",{"$f":"MATCH(A165,Upgrades!B:B,0)","v":180}]
["Software",{"$f":"MATCH(A166,Upgrades!B:B,0)","v":164}]
["Aircraft Environment Surveillance System (AESS)",{"$f":"MATCH(A167,Upgrades!B:B,0)","v":22}]
["ATC control box",{"$f":"MATCH(A168,Upgrades!B:B,0)","v":27}]
["ATC Mode S Transponders (TCAS)",{"$f":"MATCH(A169,Upgrades!B:B,0)","v":28}]
["Electro-optical reconnaissance sesnor",{"$f":"MATCH(A170,Upgrades!B:B,0)","v":82}]
["Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)",{"$f":"MATCH(A171,Upgrades!B:B,0)","v":81}]
["Enhanced Vision system",{"$f":"MATCH(A172,Upgrades!B:B,0)","v":86}]
["Ground Proximity Warning System (GPWS/EGPWS)",{"$f":"MATCH(A173,Upgrades!B:B,0)","v":98}]
["Multi mode radar",{"$f":"MATCH(A174,Upgrades!B:B,0)","v":132}]
["Multi Scan Hazard Detection System",{"$f":"MATCH(A175,Upgrades!B:B,0)","v":134}]
["Multi spectral camera",{"$f":"MATCH(A176,Upgrades!B:B,0)","v":135}]
["Radar Antenna (nose nounted)",{"$f":"MATCH(A177,Upgrades!B:B,0)","v":148}]
["Sensor suite WX radar etc",{"$f":"MATCH(A178,Upgrades!B:B,0)","v":162}]
["TCAS antennas",{"$f":"MATCH(A179,Upgrades!B:B,0)","v":174}]
["TCAS computer",{"$f":"MATCH(A180,Upgrades!B:B,0)","v":175}]
["TCAS control panel",{"$f":"MATCH(A181,Upgrades!B:B,0)","v":176}]
["WX control panel",{"$f":"MATCH(A182,Upgrades!B:B,0)","v":182}]

{"sheet":"Aircraft IDs","index":3,"n_rows":374,"n_cols":17,"rows_kept":374,"cut":false,"hidden":false,"merged":[]}
["aircraft_id","aircraft_level_1","aircraft_level_2","aircraft_level_3","aircraft_level_4"]
[674,"Business Jet","Large Jet","ACJ","Airbus ACJ TwoTwenty","A220",{"$f":"INDEX(P:Q,MATCH(F2,P:P,0),2)","v":"A220"},null,null,null,null,null,null,null,null,"A220",{"$f":"P2","v":"A220"}]
[221,"Large Commercial Aircraft","Single Aisle","A220","Airbus A220-100","A220",{"$f":"INDEX(P:Q,MATCH(F3,P:P,0),2)","v":"A220"},null,null,null,null,null,null,null,null,"A300",{"$f":"P3","v":"A300"}]
[222,"Large Commercial Aircraft","Single Aisle","A220","Airbus A220-300","A220","A220",null,null,null,null,null,null,null,null,"A320","A320"]
[653,"Large Commercial Aircraft","Single Aisle","A220","Airbus A220-500","A220","A220",null,null,null,null,null,null,null,null,"A321","A321"]
[632,"Freighter","Medium Widebody Freighters","A300","A300-600F/RF","A300","A300",null,null,null,null,null,null,null,null,"A330","A330"]
[631,"Freighter","Medium Widebody Freighters","A300","A300-600F/RF","A300","A300",null,null,null,null,null,null,null,null,"A340","A340"]
[566,"Freighter","Medium Widebody Freighters","A300","Airbus A300-600ST Beluga","A300","A300",null,null,null,null,null,null,null,null,"A350","A350"]
[305,"Large Commercial Aircraft","Twin Aisle","Airbus A300","Airbus A300","A300","A300",null,null,null,null,null,null,null,null,"A380","A380"]
[532,"Large Commercial Aircraft","Twin Aisle","Airbus A300","Airbus A300","A300","A300",null,null,null,null,null,null,null,null,"ARJ","ARJ"]
[296,"Business Jet","Large Jet","ACJ","Airbus ACJ320 Family","A320","A320",null,null,null,null,null,null,null,null,"ATR","ATR"]
[526,"Business Jet","Large Jet","ACJ","Airbus ACJ320 Family","A320","A320",null,null,null,null,null,null,null,null,"Attack","Attack"]
[528,"Business Jet","Large Jet","ACJ","Airbus ACJ320neo Family","A320","A320",null,null,null,null,null,null,null,null,"Attack Helo","Attack Helo"]
[527,"Business Jet","Large Jet","ACJ","Airbus ACJ320neo Family","A320","A320",null,null,null,null,null,null,null,null,"B717","B717"]
[678,"Business Jet","Large Jet","Wide body VIP","Airbus ACJ330-200","A320","A320",null,null,null,null,null,null,null,null,"B737","B737"]
[665,"Freighter","Standard body Freighters","A320ceo","A320-200P2F","A320","A320",null,null,null,null,null,null,null,null,"B747","B747"]
[634,"Large Commercial Aircraft","Single Aisle","A320ceo","A319-100","A320","A320",null,null,null,null,null,null,null,null,"B757","B757"]
[633,"Large Commercial Aircraft","Single Aisle","A320ceo","A320-200","A320","A320",null,null,null,null,null,null,null,null,"B767","B767"]
[206,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A319ceo","A320","A320",null,null,null,null,null,null,null,null,"B777","B777"]
[510,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A319ceo","A320","A320",null,null,null,null,null,null,null,null,"B787","B787"]
[207,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A320ceo","A320","A320",null,null,null,null,null,null,null,null,"C919","C919"]
[511,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A320ceo","A320","A320",null,null,null,null,null,null,null,null,"Challenger","Challenger"]
[208,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A321ceo","A320","A320",null,null,null,null,null,null,null,null,"Citation","Citation"]
[512,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A321ceo","A320","A320",null,null,null,null,null,null,null,null,"CRJ","CRJ"]
[513,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A319neo","A320","A320",null,null,null,null,null,null,null,null,"E170","EMB Regional"]
[209,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A319neo","A320","A320",null,null,null,null,null,null,null,null,"E175","EMB Regional"]
[514,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A320neo","A320","A320",null,null,null,null,null,null,null,null,"E190","EMB Regional"]
[210,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A320neo","A320","A320",null,null,null,null,null,null,null,null,"E195","EMB Regional"]
[660,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321 LR","A320","A320",null,null,null,null,null,null,null,null,"E550","E550"]
[661,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321 LR","A320","A320",null,null,null,null,null,null,null,null,"EMB 1000","EMB Bizjet"]
[662,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321 XLR","A320","A320",null,null,null,null,null,null,null,null,"EMB 600","EMB Bizjet"]
[663,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321 XLR","A320","A320",null,null,null,null,null,null,null,null,"EMB 700","EMB Bizjet"]
[515,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321neo","A320","A320",null,null,null,null,null,null,null,null,"ERJ 135","EMB Regional"]
[211,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321neo","A320","A320",null,null,null,null,null,null,null,null,"Falcon","Falcon"]
[654,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A322X","A320","A320",null,null,null,null,null,null,null,null,"Global","Global"]
[655,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A322X","A320","A320",null,null,null,null,null,null,null,null,"Gulfstream","Gulfstream"]
[666,"Freighter","Standard body Freighters","A320ceo","A321P2F","A321","A321",null,null,null,null,null,null,null,null,"Hawker","Hawker"]
[565,"Freighter","Large Freighters","A330","Airbus A330-743L Beluga XL","A330","A330",null,null,null,null,null,null,null,null,"Helo","Helo"]
[560,"Freighter","Medium Widebody Freighters","A330","Airbus A330-200F","A330","A330",null,null,null,null,null,null,null,null,"Hondajet","Hondajet"]
[561,"Freighter","Medium Widebody Freighters","A330","Airbus A330-200F","A330","A330",null,null,null,null,null,null,null,null,"Learjet","Learjet"]
[562,"Freighter","Medium Widebody Freighters","A330","Airbus A330-300P2F","A330","A330",null,null,null,null,null,null,null,null,"M2","Citation"]
[563,"Freighter","Medium Widebody Freighters","A330","Airbus A330-300P2F","A330","A330",null,null,null,null,null,null,null,null,"MC-21","MC-21"]
[564,"Freighter","Medium Widebody Freighters","A330","Airbus A330-300P2F","A330","A330",null,null,null,null,null,null,null,null,"MD-11","MD-11"]
[212,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-200","A330","A330",null,null,null,null,null,null,null,null,"Mil Fighter","Mil Fighter"]
[516,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-200","A330","A330",null,null,null,null,null,null,null,null,"Mil Transport","Mil Transport"]
[517,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-200","A330","A330",null,null,null,null,null,null,null,null,"Military Jet","Military Jet"]
[213,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-300","A330","A330",null,null,null,null,null,null,null,null,"Military TP","Military TP"]
[518,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-300","A330","A330",null,null,null,null,null,null,null,null,"Mustang","Citation"]
[519,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-300","A330","A330",null,null,null,null,null,null,null,null,"Nextant 400XT","Nextant 400XT"]
[214,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-800neo","A330","A330",null,null,null,null,null,null,null,null,"NSA","NSA"]
[215,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-900neo","A330","A330",null,null,null,null,null,null,null,null,"PC-24","PC-24"]
[658,"Military Transport / Special Mission","Military Jet","A330 LMXT","Lockheed martin/Airbus A330 LMXT","A330","A330 LMXT",null,null,null,null,null,null,null,null,"Phenom","Phenom"]
[551,"Military Transport / Special Mission","Military Jet","A330 MRTT","Airbus A330 MRTT","A330","A330 MRTT",null,null,null,null,null,null,null,null,"Praetor","Praetor"]
[151,"Military Transport / Special Mission","Military Jet","A330 MRTT","Airbus A330 MRTT","A330","A330 MRTT",null,null,null,null,null,null,null,null,"Reg TP","Reg TP"]
[669,"Freighter","Medium Widebody Freighters","A340","Airbus A340-600NGF","A340","A340",null,null,null,null,null,null,null,null,"SF50","SF50"]
[304,"Large Commercial Aircraft","Twin Aisle","A340","Airbus A340-200/300","A340","A340",null,null,null,null,null,null,null,null,"Stealth","Stealth"]
[5,"Large Commercial Aircraft","Twin Aisle","A340","Airbus A340-500/600","A340","A340",null,null,null,null,null,null,null,null,"Superjet 100","Superjet 100"]
[644,"Freighter","Large Freighters","A350","Airbus A350F","A350","A350",null,null,null,null,null,null,null,null,"TP Trainer","TP Trainer"]
[6,"Large Commercial Aircraft","Twin Aisle","A350","Airbus A350 XWB - A350-900","A350","A350",null,null,null,null,null,null,null,null,"Turbine GA","Turbine GA"]
[7,"Large Commercial Aircraft","Twin Aisle","A350","Airbus A350-1000","A350","A350",null,null,null,null,null,null,null,null,"UAV","UAV"]
[657,"Large Commercial Aircraft","Twin Aisle","A350","Airbus A350-1000neo","A350","A350"]
[656,"Large Commercial Aircraft","Twin Aisle","A350","Airbus A350-900neo","A350","A350"]
[216,"Large Commercial Aircraft","Very large aircraft","A380","Airbus A380","A380","A380"]
[520,"Large Commercial Aircraft","Very large aircraft","A380","Airbus A380","A380","A380"]
[27,"Regional","Regional Jet","Comac ARJ21","Comac ARJ21","ARJ","ARJ"]
[668,"Freighter","Turboprop Freighters","ATR 42/72","ATR 72-600F","ATR","ATR"]
[667,"Freighter","Turboprop Freighters","ATR 42/72","ATR 72/42 Freighter Conversion","ATR",{"$f":"INDEX(P:Q,MATCH(F67,P:P,0),2)","v":"ATR"}]
[643,"Fighters and Jet Trainers","Attack","BAES/Leonardo Tempest","BAES/Leonardo Tempest","Attack","Attack"]
[179,"Fighters and Jet Trainers","Attack","Boeing/Saab T-X program","Boeing T-7","Attack","Attack"]
[141,"Fighters and Jet Trainers","Attack","Dassault Rafale","Dassault Rafale","Attack","Attack"]
[142,"Fighters and Jet Trainers","Attack","Eurofighter Typhoon","Eurofighter Typhoon","Attack","Attack"]
[139,"Fighters and Jet Trainers","Attack","F-15","McDonnell Douglas F-15 Eagle","Attack","Attack"]
[505,"Fighters and Jet Trainers","Attack","F-15","McDonnell Douglas F-15 Eagle","Attack","Attack"]
[144,"Fighters and Jet Trainers","Attack","F-16","General Dynamics F-16 Fighting Falcon","Attack","Attack"]
[506,"Fighters and Jet Trainers","Attack","F-16","General Dynamics F-16 Fighting Falcon","Attack","Attack"]
[637,"Fighters and Jet Trainers","Attack","F-18","F-18 A/D","Attack","Attack"]
[140,"Fighters and Jet Trainers","Attack","F-18","F-18 Super Hornet","Attack","Attack"]
[148,"Fighters and Jet Trainers","Attack","Gripen","Saab JAS 39 Gripen","Attack","Attack"]
[584,"Fighters and Jet Trainers","Attack","KAI KF-X","KAI KF-21","Attack","Attack"]
[176,"Fighters and Jet Trainers","Attack","KAI T-50 Golden Eagle","KAI T-50 Golden Eagle","Attack","Attack"]
[147,"Fighters and Jet Trainers","Attack","Mitsubishi F-2","Mitsubishi F-2","Attack","Attack"]
[585,"Fighters and Jet Trainers","Attack","TAI TF-X","TAI TF-X","Attack","Attack"]
[92,"Helicopter","Attack","AH-1","Bell AH-1Z Viper","Attack Helo","Attack Helo"]
[98,"Helicopter","Attack","AH-64","Boeing AH-64 Apache","Attack Helo","Attack Helo"]
[99,"Helicopter","Attack","AH-64","Boeing AH-64 Apache (reman)","Attack Helo","Attack Helo"]
[648,"Helicopter","Attack","AW 249","Leonardo AW 249","Attack Helo","Attack Helo"]
[132,"Helicopter","Attack","Future Attack Reconnaissance Aircraft","Bell V-280 Valor ","Attack Helo","Attack Helo"]
[85,"Helicopter","Attack","TAI/Leonardo T129","TAI/Leonardo T129","Attack Helo","Attack Helo"]
[104,"Helicopter","Attack","Tiger","Airbus Tiger","Attack Helo","Attack Helo"]
[97,"Helicopter","Attack","V-22","Bell Boeing V-22 Osprey","Attack Helo","Attack Helo"]
[639,"Helicopter","Attack","WAH-64","Westland WAH-64","Attack Helo","Attack Helo"]
[299,"Large Commercial Aircraft","Single Aisle","Boeing 717","Boeing 717","B717","B717"]
[529,"Business Jet","Large Jet","BBJ","Boeing BBJ MAX","B737","B737"]
[297,"Business Jet","Large Jet","BBJ","Boeing BBJ/BBJ2/BBJ3","B737","B737"]
[573,"Freighter","Standard body Freighters","Boeing 737","Boeing 737-300SF","B737","B737"]
[572,"Freighter","Standard body Freighters","Boeing 737","Boeing 737-400SF","B737","B737"]
[591,"Freighter","Standard body Freighters","Boeing 737","Boeing 737-700C","B737","B737"]
[571,"Freighter","Standard body Freighters","Boeing 737NG","Boeing 737-700/-800CF","B737","B737"]
[534,"Large Commercial Aircraft","Single Aisle","Boeing 737 Classic","Boeing 737 Classic: 737-300","B737","B737"]
[535,"Large Commercial Aircraft","Single Aisle","Boeing 737 Classic","Boeing 737 Classic: 737-400","B737","B737"]
[536,"Large Commercial Aircraft","Single Aisle","Boeing 737 Classic","Boeing 737 Classic: 737-500","B737","B737"]
[309,"Large Commercial Aircraft","Single Aisle","Boeing 737MAX","Boeing 737 MAX: 737 MAX 10","B737","B737"]
[195,"Large Commercial Aircraft","Single Aisle","Boeing 737MAX","Boeing 737 MAX: 737 MAX 7","B737","B737"]
[196,"Large Commercial Aircraft","Single Aisle","Boeing 737MAX","Boeing 737 MAX: 737 MAX 8","B737","B737"]
[197,"Large Commercial Aircraft","Single Aisle","Boeing 737MAX","Boeing 737 MAX: 737 MAX 9","B737","B737"]
[300,"Large Commercial Aircraft","Single Aisle","Boeing 737NG","Boeing 737-600","B737","B737"]
[192,"Large Commercial Aircraft","Single Aisle","Boeing 737NG","Boeing 737-700","B737","B737"]
[193,"Large Commercial Aircraft","Single Aisle","Boeing 737NG","Boeing 737-800","B737","B737"]
[194,"Large Commercial Aircraft","Single Aisle","Boeing 737NG","Boeing 737-900","B737","B737"]
[594,"Business Jet","Large Jet","Boeing 747","Boeing 747-8 VIP","B747","B747"]
[592,"Freighter","Large Freighters","Boeing 747","Boeing 747-400CF","B747","B747"]
[593,"Freighter","Large Freighters","Boeing 747","Boeing 747-400CF","B747","B747"]
[629,"Freighter","Large Freighters","Boeing 747","Boeing 747-400F/ERF","B747","B747"]
[628,"Freighter","Large Freighters","Boeing 747","Boeing 747-400F/ERF","B747","B747"]
[630,"Freighter","Large Freighters","Boeing 747","Boeing 747-400F/ERF","B747","B747"]
[567,"Freighter","Large Freighters","Boeing 747","Boeing 747-8F","B747","B747"]
[530,"Large Commercial Aircraft","Very large aircraft","Boeing 747","Boeing 747-400","B747","B747"]
[301,"Large Commercial Aircraft","Very large aircraft","Boeing 747","Boeing 747-400","B747","B747"]
[531,"Large Commercial Aircraft","Very large aircraft","Boeing 747","Boeing 747-400","B747","B747"]
[16,"Large Commercial Aircraft","Very large aircraft","Boeing 747","Boeing 747-8I","B747","B747"]
[596,"Freighter","Standard body Freighters","Boeing 757","Boeing 757-200 PF/SF","B757","B757"]
[595,"Freighter","Standard body Freighters","Boeing 757","Boeing 757-200 PF/SF","B757","B757"]
[522,"Large Commercial Aircraft","Single Aisle","Boeing 757","Boeing 757","B757","B757"]
[230,"Large Commercial Aircraft","Single Aisle","Boeing 757","Boeing 757","B757","B757"]
[570,"Freighter","Medium Widebody Freighters","Boeing 767","Boeing 767-300BCF","B767","B767"]
[569,"Freighter","Medium Widebody Freighters","Boeing 767","Boeing 767-300F","B767","B767"]
[12,"Large Commercial Aircraft","Twin Aisle","Boeing 767","Boeing 767","B767","B767"]
[537,"Large Commercial Aircraft","Twin Aisle","Boeing 767","Boeing 767","B767","B767"]
[538,"Large Commercial Aircraft","Twin Aisle","Boeing 767","Boeing 767","B767","B767"]
[298,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 777","B777","B777"]
[553,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 777X","B777",{"$f":"INDEX(P:Q,MATCH(F131,P:P,0),2)","v":"B777"}]
[664,"Freighter","Large Freighters","Boeing 777","Boeing 777-300 ERSF","B777","B777"]
[568,"Freighter","Large Freighters","Boeing 777","Boeing 777F","B777","B777"]
[659,"Freighter","Large Freighters","Boeing 777X","Boeing 777XF: 777-9","B777","B777"]
[539,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-200ER","B777","B777"]
[302,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-200ER","B777","B777"]
[579,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-200ER","B777","B777"]
[201,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-200LR","B777","B777"]
[303,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-300","B777","B777"]
[597,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-300","B777","B777"]
[202,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-300ER","B777","B777"]
[203,"Large Commercial Aircraft","Twin Aisle","Boeing 777X","Boeing 777X: 777-8","B777","B777"]
[204,"Large Commercial Aircraft","Twin Aisle","Boeing 777X","Boeing 777X: 777-9","B777","B777"]
[554,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 787","B787","B787"]
[555,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 787","B787","B787"]
[200,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-10","B787","B787"]
[509,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-10","B787","B787"]
[198,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-8","B787","B787"]
[507,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-8","B787","B787"]
[199,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-9","B787","B787"]
[508,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-9","B787","B787"]
[18,"Large Commercial Aircraft","Single Aisle","Comac C919","Comac C919","C919","C919"]
[35,"Business Jet","Large Jet","Challenger 600 series","Bombardier Challenger 600 series","Challenger","Challenger"]
[635,"Business Jet","Large Jet","Challenger 600 series","Bombardier Challenger 6XX series","Challenger","Challenger"]
[72,"Business Jet","Large Jet","Challenger 850","Bombardier Challenger 850","Challenger","Challenger"]
[34,"Business Jet","Mid Size Jet","Bombardier Challenger 300/350","Bombardier Challenger 300/350","Challenger","Challenger"]
[649,"Business Jet","Mid Size Jet","Bombardier Challenger 3500","Bombardier Challenger 3500","Challenger","Challenger"]
[48,"Business Jet","Large Jet","Citation Hemisphere","Cessna Citation Hemisphere","Citation","Citation"]
[47,"Business Jet","Large Jet","Citation Longitude","Cessna Citation Longitude","Citation","Citation"]
[42,"Business Jet","Light Jet","Citation CJ3","Cessna Citation CJ3","Citation","Citation"]
[43,"Business Jet","Light Jet","Citation CJ4","Cessna Citation CJ4","Citation","Citation"]
[39,"Business Jet","Light Jet","Citation V","Cessna Citation Encore","Citation","Citation"]
[46,"Business Jet","Mid Size Jet","Citation Latitude","Cessna Citation Latitude","Citation","Citation"]
[45,"Business Jet","Mid Size Jet","Citation Sovereign","Cessna Citation Sovereign","Citation","Citation"]
[49,"Business Jet","Mid Size Jet","Citation X","Cessna Citation X","Citation","Citation"]
[40,"Business Jet","Mid Size Jet","Citation XLS","Cessna Citation XLS","Citation","Citation"]
[618,"Regional","Regional Jet","Bombardier CRJ","Bombardier CRJ200","CRJ","CRJ"]
[220,"Regional","Regional Jet","Bombardier CRJ","Bombardier CRJ700-1000","CRJ","CRJ"]
[218,"Regional","Regional Jet","Bombardier CRJ","Bombardier CRJ700-700","CRJ","CRJ"]
[219,"Regional","Regional Jet","Bombardier CRJ","Bombardier CRJ700-900","CRJ","CRJ"]
[580,"Regional","Regional Jet","Embraer E170/190","Embraer E170","E170","EMB Regional"]
[22,"Regional","Regional Jet","Embraer E170/190","Embraer E175","E175","EMB Regional"]
[24,"Regional","Regional Jet","Embraer E170/190","Embraer E175-E2","E175","EMB Regional"]
[671,"Freighter","Standard body Freighters","Embraer E170/190","Embraer E190F (P2F)","E190","EMB Regional"]
[23,"Regional","Regional Jet","Embraer E170/190","Embraer E190","E190","EMB Regional"]
[25,"Regional","Regional Jet","Embraer E170/190","Embraer E190-E2","E190","EMB Regional"]
[672,"Freighter","Standard body Freighters","Embraer E170/190","Embraer E195F (P2F)","E195","EMB Regional"]
[558,"Regional","Regional Jet","Embraer E170/190","Embraer E195","E195","EMB Regional"]
[559,"Regional","Regional Jet","Embraer E170/190","Embraer E195-E2","E195","EMB Regional"]
[70,"Business Jet","Very Light Jet","Eclipse 550","Eclipse 550","E550","E550"]
[73,"Business Jet","Large Jet","Lineage 1000","Embraer Lineage 1000","EMB 1000","EMB Bizjet"]
[74,"Business Jet","Large Jet","Legacy 600/650","Embraer Legacy 600/650","EMB 600","EMB Bizjet"]
[652,"Business Jet","Large Jet","Legacy 700","Embraer legacy 700","EMB 700","EMB Bizjet"]
[617,"Regional","Regional Jet","ERJ 135/140/145","Embraer ERJ 135/140/145","ERJ 135","EMB Regional"]
[587,"Business Jet","Large Jet","Falcon 10X","Dassault Falcon 10X","Falcon","Falcon"]
[51,"Business Jet","Large Jet","Falcon 6X","Dassault Falcon 6X","Falcon","Falcon"]
[54,"Business Jet","Large Jet","Falcon 7X/8X","Dassault Falcon 7X/8X","Falcon","Falcon"]
[50,"Business Jet","Large Jet","Falcon 900","Dassault Falcon 900","Falcon","Falcon"]
[53,"Business Jet","Mid Size Jet","Falcon 2000","Dassault Falcon 2000","Falcon","Falcon"]
[640,"Business Jet","Mid Size Jet","Falcon 2X","Dassault Falcon 2X","Falcon","Falcon"]
[38,"Business Jet","Large Jet","Global 7000","Bombardier Global 7500/8000","Global","Global"]
[36,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 5000","Global","Global"]
[576,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 5500","Global","Global"]
[37,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 6000","Global","Global"]
[577,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 6500","Global",{"$f":"INDEX(P:Q,MATCH(F195,P:P,0),2)","v":"Global"}]
[651,"Business Jet","Large Jet","G400","Gulfstream G400","Gulfstream","Gulfstream"]
[59,"Business Jet","Large Jet","G450","Gulfstream G450","Gulfstream","Gulfstream"]
[61,"Business Jet","Large Jet","G500/G600","Gulfstream G500","Gulfstream","Gulfstream"]
[62,"Business Jet","Large Jet","G500/G600","Gulfstream G600 ","Gulfstream","Gulfstream"]
[60,"Business Jet","Large Jet","G550","Gulfstream G550","Gulfstream","Gulfstream"]
[63,"Business Jet","Large Jet","G650","Gulfstream G650","Gulfstream","Gulfstream"]
[598,"Business Jet","Large Jet","G700","Gulfstream G700","Gulfstream","Gulfstream"]
[670,"Business Jet","Large Jet","G800","Gulfstream G800","Gulfstream","Gulfstream"]
[64,"Business Jet","Mid Size Jet","G100","Gulfstream G100","Gulfstream","Gulfstream"]
[454,"Business Jet","Mid Size Jet","G280","Gulfstream G280","Gulfstream","Gulfstream"]
[642,"Business Jet","Mid Size Jet","G285X","Gulfstream G285X","Gulfstream","Gulfstream"]
[30,"Business Jet","Light Jet","Hawker 400","Hawker 400","Hawker","Hawker"]
[33,"Business Jet","Mid Size Jet","Hawker 4000","Hawker 4000","Hawker","Hawker"]
[32,"Business Jet","Mid Size Jet","Hawker 750/850/900","Hawker 750/850/900","Hawker","Hawker"]
[646,"Helicopter","Transport & Utility","412X","Bell 412X","Helo","Helo"]
[117,"Helicopter","Transport & Utility","Airbus UH-72 Lakota","Airbus UH-72 Lakota","Helo","Helo"]
[90,"Helicopter","Transport & Utility","Bell 407","Bell 407","Helo","Helo"]
[583,"Helicopter","Transport & Utility","Bell 412","Subaru/Bell 412","Helo","Helo"]
[91,"Helicopter","Transport & Utility","Bell 429 GlobalRanger","Bell 429 GlobalRanger","Helo","Helo"]
[89,"Helicopter","Transport & Utility","Bell 505 Jet Ranger X","Bell 505 Jet Ranger X","Helo","Helo"]
[93,"Helicopter","Transport & Utility","Bell 525 Relentless","Bell 525 Relentless","Helo","Helo"]
[100,"Helicopter","Transport & Utility","CH-47","Boeing CH-47 Chinook","Helo","Helo"]
[101,"Helicopter","Transport & Utility","CH-47","Boeing CH-47 Chinook (reman)","Helo","Helo"]
[112,"Helicopter","Transport & Utility","H120 Colibri","Airbus H120 Colibri","Helo","Helo"]
[107,"Helicopter","Transport & Utility","H125","Airbus H125","Helo","Helo"]
[108,"Helicopter","Transport & Utility","H130","Airbus H130","Helo","Helo"]
[483,"Helicopter","Transport & Utility","H135","Airbus H135","Helo","Helo"]
[111,"Helicopter","Transport & Utility","H135","Airbus H135","Helo","Helo"]
[113,"Helicopter","Transport & Utility","H145","Airbus H145/Kawasaki BK117","Helo","Helo"]
[109,"Helicopter","Transport & Utility","H155","Airbus H155","Helo","Helo"]
[110,"Helicopter","Transport & Utility","H160","Airbus H160","Helo","Helo"]
[102,"Helicopter","Transport & Utility","H175","Airbus H175","Helo","Helo"]
[105,"Helicopter","Transport & Utility","H215 / H225","Airbus H215 / H225","Helo","Helo"]
[106,"Helicopter","Transport & Utility","H355","Airbus H355","Helo","Helo"]
[116,"Helicopter","Transport & Utility","HAL Dhruv","HAL Dhruv","Helo","Helo"]
[488,"Helicopter","Transport & Utility","HAL Dhruv","HAL Dhruv","Helo","Helo"]
[490,"Helicopter","Transport & Utility","HAL Dhruv","HAL Dhruv","Helo","Helo"]
[137,"Helicopter","Transport & Utility","HAL Light Utility Helicopter","HAL Light Utility Helicopter","Helo","Helo"]
[136,"Helicopter","Transport & Utility","HAL Medium Lift","HAL Medium Lift","Helo","Helo"]
[114,"Helicopter","Transport & Utility","KAI KUH-1 Surion","KAI KUH-1 Surion","Helo","Helo"]
[115,"Helicopter","Transport & Utility","KAI KUH-1 Surion","KAI LAH/LCH","Helo","Helo"]
[223,"Helicopter","Transport & Utility","Kawasaki BK 117","Kawasaki BK 117","Helo","Helo"]
[118,"Helicopter","Transport & Utility","Kawasaki OH-1","Kawasaki OH-1","Helo","Helo"]
[615,"Helicopter","Transport & Utility","Kopter","Leonardo Kopter","Helo","Helo"]
[103,"Helicopter","Transport & Utility","Leonardo AW101","Leonardo AW101","Helo","Helo"]
[455,"Helicopter","Transport & Utility","Leonardo AW109","Leonardo AW109","Helo","Helo"]
[83,"Helicopter","Transport & Utility","Leonardo AW109","Leonardo AW109","Helo","Helo"]
[84,"Helicopter","Transport & Utility","Leonardo AW119 Koala","Leonardo AW119 Koala","Helo","Helo"]
[86,"Helicopter","Transport & Utility","Leonardo AW139","Leonardo AW139","Helo","Helo"]
[134,"Helicopter","Transport & Utility","Leonardo AW159 Lynx","Leonardo AW159 Lynx","Helo","Helo"]
[88,"Helicopter","Transport & Utility","Leonardo AW169","Leonardo AW169","Helo","Helo"]
[87,"Helicopter","Transport & Utility","Leonardo AW189","Leonardo AW189","Helo","Helo"]
[96,"Helicopter","Transport & Utility","Leonardo AW609","Leonardo AW609","Helo","Helo"]
[120,"Helicopter","Transport & Utility","MD 500/600","MD Helicopters MD 500/600","Helo","Helo"]
[119,"Helicopter","Transport & Utility","MD Explorer","MD Helicopters MD Explorer","Helo","Helo"]
[582,"Helicopter","Transport & Utility","MH139","Boeing/Leonardo MH139","Helo","Helo"]
[122,"Helicopter","Transport & Utility","NH90","NHIndustries NATO Frigate Helicopter","Helo","Helo"]
[638,"Helicopter","Transport & Utility","NH90","NHIndustries Tactical Transport Helicopter","Helo","Helo"]
[123,"Helicopter","Transport & Utility","NH90","NHIndustries Tactical Transport Helicopter","Helo","Helo"]
[182,"Helicopter","Transport & Utility","OH-58","Bell OH-58D Kiowa","Helo","Helo"]
[124,"Helicopter","Transport & Utility","R66","Robinson R66","Helo","Helo"]
[125,"Helicopter","Transport & Utility","S-76","Sikorsky S-76","Helo","Helo"]
[126,"Helicopter","Transport & Utility","S-92","Sikorsky S-92","Helo","Helo"]
[129,"Helicopter","Transport & Utility","SH-60","Sikorsky SH-60 Seahawk - MH-60R","Helo",{"$f":"INDEX(P:Q,MATCH(F259,P:P,0),2)","v":"Helo"}]
[130,"Helicopter","Transport & Utility","SH-60","Sikorsky SH-60 Seahawk - MH-60S","Helo","Helo"]
[128,"Helicopter","Transport & Utility","SH-60","Sikorsky SH-60 Seahawk - SH-60B Seahawk","Helo","Helo"]
[127,"Helicopter","Transport & Utility","Sikorsky CH-53K King Stallion","Sikorsky CH-53K King Stallion","Helo","Helo"]
[138,"Helicopter","Transport & Utility","TAI T625","TAI T625","Helo","Helo"]
[94,"Helicopter","Transport & Utility","UH-1","Bell UH-1 Iroquois/412","Helo","Helo"]
[95,"Helicopter","Transport & Utility","UH-1","Bell UH-1Y Venom","Helo","Helo"]
[131,"Helicopter","Transport & Utility","UH-60","Sikorsky UH-60 Black Hawk","Helo","Helo"]
[645,"Helicopter","Transport & Utility","X6","Airbus X6","Helo","Helo"]
[590,"Business Jet","Very Light Jet","HondaJet","Honda HA-2600 HondaJet","Hondajet","Hondajet"]
[66,"Business Jet","Very Light Jet","HondaJet","Honda HA-420 HondaJet","Hondajet","Hondajet"]
[68,"Business Jet","Mid Size Jet","Learjet 60","Learjet 60","Learjet","Learjet"]
[67,"Business Jet","Mid Size Jet","Learjet 70/75","Learjet 70/75","Learjet","Learjet"]
[41,"Business Jet","Very Light Jet","Citation M2","Cessna Citation M2","M2","Citation"]
[541,"Large Commercial Aircraft","Single Aisle","Irkut MC-21","Irkut MC-21","MC-21","MC-21"]
[19,"Large Commercial Aircraft","Single Aisle","Irkut MC-21","Irkut MC-21","MC-21","MC-21"]
[627,"Freighter","Medium Widebody Freighters","McDonnell Douglas MD-11","McDonnell Douglas MD-11F/CF","MD-11","MD-11"]
[626,"Freighter","Medium Widebody Freighters","McDonnell Douglas MD-11","McDonnell Douglas MD-11F/CF","MD-11","MD-11"]
[578,"Fighters and Jet Trainers","Fighters and Jet Trainers","Aero L-39NG","Aero Vodochody L-39NG","Mil Fighter","Mil Fighter"]
[675,"Fighters and Jet Trainers","Fighters and Jet Trainers","AIDC T-5","AIDC T-5","Mil Fighter","Mil Fighter"]
[171,"Fighters and Jet Trainers","Fighters and Jet Trainers","FMA IA 63 Pampa","FMA IA 63 Pampa","Mil Fighter","Mil Fighter"]
[167,"Fighters and Jet Trainers","Fighters and Jet Trainers","Hawk","BAE Systems Hawk","Mil Fighter","Mil Fighter"]
[174,"Fighters and Jet Trainers","Fighters and Jet Trainers","HJT-36 Sitara","HAL HJT-36 Sitara","Mil Fighter","Mil Fighter"]
[173,"Fighters and Jet Trainers","Fighters and Jet Trainers","Hongdu K-8","Hongdu K-8","Mil Fighter","Mil Fighter"]
[165,"Fighters and Jet Trainers","Fighters and Jet Trainers","M-345","Aermacchi M-345","Mil Fighter","Mil Fighter"]
[166,"Fighters and Jet Trainers","Fighters and Jet Trainers","M-346","Aermacchi M-346","Mil Fighter","Mil Fighter"]
[168,"Fighters and Jet Trainers","Fighters and Jet Trainers","T-45","McDonnell Douglas T-45 Goshawk","Mil Fighter","Mil Fighter"]
[143,"Fighters and Jet Trainers","Fighters and Jet Trainers","Tejas","HAL Tejas","Mil Fighter","Mil Fighter"]
[574,"Military Transport / Special Mission","Transport & Utility","Boeing C-40 Clipper ","Boeing C-40 Clipper","Mil Transport","Mil Transport"]
[620,"Military Transport / Special Mission","Transport & Utility","Boeing KC-135 Stratotanker","Boeing KC-135 Stratotanker","Mil Transport","Mil Transport"]
[619,"Military Transport / Special Mission","Transport & Utility","McDonnell Douglas KC-10","McDonnell Douglas KC-10","Mil Transport","Mil Transport"]
[636,"Military Transport / Special Mission","Military Jet","B-52 Stratofortress","Boeing B-52 Stratofortress","Military Jet","Military Jet"]
[676,"Military Transport / Special Mission","Military Jet","B-52 Stratofortress","Boeing B-52 Stratofortress re-engine","Military Jet","Military Jet"]
[157,"Military Transport / Special Mission","Military Jet","Boeing KC-46 Pegasus","Boeing KC-46 Pegasus","Military Jet","Military Jet"]
[156,"Military Transport / Special Mission","Military Jet","Boeing P-8 Poseidon","Boeing P-8 Poseidon","Military Jet","Military Jet"]
[158,"Military Transport / Special Mission","Military Jet","C-17","Boeing C-17 Globemaster III","Military Jet","Military Jet"]
[163,"Military Transport / Special Mission","Military Jet","C-5","Lockheed C-5 Galaxy","Military Jet","Military Jet"]
[159,"Military Transport / Special Mission","Military Jet","Embraer KC-390","Embraer KC-390","Military Jet","Military Jet"]
[160,"Military Transport / Special Mission","Military Jet","Kawasaki C-2","Kawasaki C-2","Military Jet","Military Jet"]
[161,"Military Transport / Special Mission","Military Jet","Kawasaki P-1","Kawasaki P-1","Military Jet","Military Jet"]
[150,"Military Transport / Special Mission","Military Turboprop","A400M Atlas","Airbus A400M Atlas","Military TP","Military TP"]
[155,"Military Transport / Special Mission","Military Turboprop","Alenia C-27J","Alenia C-27J","Military TP","Military TP"]
[162,"Military Transport / Special Mission","Military Turboprop","C-130J","Lockheed Martin C-130J Super Hercules","Military TP","Military TP"]
[152,"Military Transport / Special Mission","Military Turboprop","CASA C-212 Aviocar","CASA C-212 Aviocar","Military TP","Military TP"]
[153,"Military Transport / Special Mission","Military Turboprop","CASA/IPTN CN-235","CASA/IPTN CN-235","Military TP","Military TP"]
[164,"Military Transport / Special Mission","Military Turboprop","E-2","Northrop Grumman E-2 Hawkeye","Military TP","Military TP"]
[154,"Military Transport / Special Mission","Military Turboprop","EADS CASA C-295","EADS CASA C-295","Military TP","Military TP"]
[181,"Military Transport / Special Mission","Military Turboprop","ShinMaywa US-2","ShinMaywa US-2","Military TP","Military TP"]
[44,"Business Jet","Very Light Jet","Citation Mustang","Cessna Citation Mustang","Mustang","Citation"]
[180,"Business Jet","Very Light Jet","Nextant 400XT","Nextant Aerospace - Nextant 400XT Aircraft","Nextant 400XT","Nextant 400XT"]
[612,"Large Commercial Aircraft","Single Aisle","Boeing New Single Aisle (NSA)","Boeing New Single Aisle (NSA)","NSA","NSA"]
[71,"Business Jet","Mid Size Jet","PC-24","Pilatus PC-24","PC-24","PC-24"]
[56,"Business Jet","Light Jet","Phenom 300","Embraer Phenom 300","Phenom","Phenom"]
[641,"Business Jet","Light Jet","Phenom 300X","Embraer Phenom 300X","Phenom","Phenom"]
[55,"Business Jet","Very Light Jet","Phenom 100","Embraer Phenom 100","Phenom","Phenom"]
[57,"Business Jet","Mid Size Jet","Legacy 450/Praetor 500","Legacy 450/Praetor 500","Praetor","Praetor"]
[58,"Business Jet","Mid Size Jet","Legacy 500/Praetor 600","Legacy 500/Praetor 600","Praetor","Praetor"]
[191,"Regional","Regional Turboprop","ATR 42/72","ATR 42","Reg TP","Reg TP"]
[26,"Regional","Regional Turboprop","ATR 42/72","ATR 72","Reg TP","Reg TP"]
[647,"Regional","Regional Turboprop","ATR 42/72X","ATR 42/72X","Reg TP","Reg TP"]
[616,"Regional","Regional Turboprop","AVIC MA700","AVIC MA700","Reg TP","Reg TP"]
[621,"Regional","Regional Turboprop","De Havilland Canada DHC-8","De Havilland Canada DHC-8-100","Reg TP","Reg TP"]
[622,"Regional","Regional Turboprop","De Havilland Canada DHC-8","De Havilland Canada DHC-8-200","Reg TP","Reg TP"]
[623,"Regional","Regional Turboprop","De Havilland Canada DHC-8","De Havilland Canada DHC-8-300","Reg TP","Reg TP"]
[21,"Regional","Regional Turboprop","De Havilland Canada DHC-8","De Havilland Canada DHC-8-400","Reg TP",{"$f":"INDEX(P:Q,MATCH(F323,P:P,0),2)","v":"Reg TP"}]
[624,"Regional","Regional Turboprop","Dornier Do 328-100","Dornier Do 328-100","Reg TP","Reg TP"]
[613,"Regional","Regional Turboprop","Embraer ","New Embraer turboprop","Reg TP","Reg TP"]
[625,"Regional","Regional Turboprop","Xian MA60","Xian MA60","Reg TP","Reg TP"]
[550,"Business Jet","Very Light Jet","Cirrus Vision Jet SF50","Cirrus Vision Jet SF50","SF50","SF50"]
[149,"Fighters and Jet Trainers","Stealth","B-21","Northrop Grumman B-21 Raider","Stealth","Stealth"]
[145,"Fighters and Jet Trainers","Stealth","F-22","Lockheed Martin F-22 Raptor","Stealth","Stealth"]
[146,"Fighters and Jet Trainers","Stealth","F-35","Lockheed Martin F-35 Lightning II","Stealth","Stealth"]
[29,"Regional","Regional Jet","Sukhoi Superjet","Sukhoi Superjet 100","Superjet 100","Superjet 100"]
[175,"Turboprop Trainers / Light Attack","Fighters and Jet Trainers","KAI KT-1 Woongbi","KAI KT-1 Woongbi","TP Trainer","TP Trainer"]
[306,"Turboprop Trainers / Light Attack","Fighters and Jet Trainers","TAI Hürkus","TAI Hürkus","TP Trainer","TP Trainer"]
[169,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","Beechcraft T-6 Texan II","Beechcraft T-6 Texan II","TP Trainer","TP Trainer"]
[172,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","Grob G 120TP","Grob G 120TP","TP Trainer","TP Trainer"]
[677,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","HHT-40","HAL HHT-40","TP Trainer","TP Trainer"]
[227,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","Other Turboprop trainers/light attack","Other Turboprop trainers/light attack","TP Trainer","TP Trainer"]
[177,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","PC-7","Pilatus PC-7 Mk II","TP Trainer","TP Trainer"]
[178,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","PC-9","Pilatus PC-9/PC-21","TP Trainer","TP Trainer"]
[170,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","Tucano","Embraer EMB 312/314 Tucano","TP Trainer","TP Trainer"]
[544,"Turbine GA","Turbine GA","Air Tractor","Air Tractor","Turbine GA","Turbine GA"]
[545,"Turbine GA","Turbine GA","Airvan 10","GippsAero GA10 Airvan","Turbine GA","Turbine GA"]
[548,"Turbine GA","Turbine GA","Ayres Thrush 510","Ayres Thrush 510","Turbine GA","Turbine GA"]
[549,"Turbine GA","Turbine GA","Ayres Thrush SR2","Ayres Thrush SR2","Turbine GA","Turbine GA"]
[80,"Turbine GA","Turbine GA","Beechcraft King Air","Beechcraft King Air","Turbine GA","Turbine GA"]
[226,"Turbine GA","Turbine GA","Canadair CL-415","Canadair CL-415","Turbine GA","Turbine GA"]
[82,"Turbine GA","Turbine GA","Cessna 208 Caravan","Cessna 208 Caravan","Turbine GA","Turbine GA"]
[308,"Turbine GA","Turbine GA","Cessna 408 SkyCourier","Cessna 408 SkyCourier","Turbine GA","Turbine GA"]
[81,"Turbine GA","Turbine GA","Cessna Denali","Cessna Denali","Turbine GA","Turbine GA"]
[224,"Turbine GA","Turbine GA","Dornier Do 228","Dornier Do 228","Turbine GA","Turbine GA"]
[680,"Turbine GA","Turbine GA","Epic E1000","Epic E1000GX","Turbine GA","Turbine GA"]
[225,"Turbine GA","Turbine GA","Let L-410 Turbolet","Let L-410 Turbolet","Turbine GA","Turbine GA"]
[679,"Turbine GA","Turbine GA","N-219","Indonesian Aerospace N-219 Nurtanio","Turbine GA","Turbine GA"]
[31,"Turbine GA","Turbine GA","Other light aircraft","Beechcraft Premier I","Turbine GA","Turbine GA"]
[546,"Turbine GA","Turbine GA","PAC P-750 XSTOL","PAC P-750 XSTOL","Turbine GA","Turbine GA"]
[75,"Turbine GA","Turbine GA","Piaggio P.180 Avanti","Piaggio P.180 Avanti","Turbine GA","Turbine GA"]
[77,"Turbine GA","Turbine GA","Pilatus PC-12","Pilatus PC-12","Turbine GA","Turbine GA"]
[76,"Turbine GA","Turbine GA","Piper PA-46","Piper PA-46","Turbine GA","Turbine GA"]
[186,"Turbine GA","Turbine GA","PT6A powered light aircraft","many and various using the Pratt & Whitney Canada PT6A","Turbine GA","Turbine GA"]
[547,"Turbine GA","Turbine GA","Quest Kodiak","Quest Kodiak","Turbine GA","Turbine GA"]
[79,"Turbine GA","Turbine GA","Reims-Cessna F406 Caravan II","Reims-Cessna F406 Caravan II","Turbine GA","Turbine GA"]
[78,"Turbine GA","Turbine GA","SOCATA TBM","SOCATA TBM","Turbine GA","Turbine GA"]
[614,"Turbine GA","Turbine GA","Viking Twin Otter","Viking Twin Otter","Turbine GA","Turbine GA"]
[905,"UAV","CUAV","Other CUAV","Other CUAV","UAV","UAV"]
[901,"UAV","MALE/HALE","Bayraktar TB-2","Bayraktar TB-2","UAV","UAV"]
[673,"UAV","MALE/HALE","Eurodrone","Eurodrone","UAV","UAV"]
[449,"UAV","MALE/HALE","MQ-4C Triton","MQ-4C Triton","UAV","UAV"]
[450,"UAV","MALE/HALE","MQ-9 Reaper","MQ-9 Reaper","UAV","UAV"]
[902,"UAV","MALE/HALE","Other MALE/HALE","Other MALE/HALE","UAV","UAV"]
[452,"UAV","MALE/HALE","RQ-4A Global Hawk","RQ-4A Global Hawk","UAV","UAV"]
[907,"UAV","TUAV","Other TUAV","Other TUAV","UAV","UAV"]
[906,"UAV","TUAV","RQ-7 Shadow","RQ-7 Shadow","UAV","UAV"]
[903,"UAV","VTUAV","MQ-8","MQ-8","UAV","UAV"]
[904,"UAV","VTUAV","Other VTUAV","Other VTUAV","UAV","UAV"]

{"sheet":"Pt1-AvionicsComponentCosts","index":4,"n_rows":389,"n_cols":370,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,"Snapshot",2187391,268,13545395,254,1814346,63,2926196,127,643813,82,1324367,186,1188804,48,188346,108,270294,22,789633,114,549418,162,595357,64,743622,38,1115433,19,3126310,191,538142,22,966318,114,1971545,268,1971545,316,1822343,18,705040,134,1614430,70,1394296,19,753390,22,1883490,35,216237,22,1538698,44,962043,171,1398481,275,918132,230,2782200,324,1213273,19,538142,44,3724186,81,856135,35,129738,22,216237,11,2186311,19,1289324,64,1091759,64,1294519,18,931645,63,3167167,268,4336675,287,1317523,19,228868,11,897520,26,4251759,320,784724,86,3488876,191,768082,36,1208200,35,1006845,35,428636,18,3424692,134,325079,18,2030950,70,1405607,86,1474909,63,1004017,112,1228701,134,1113332,22,78962,52,1216568,96,768169,64,1578928,78,7904448,441,506060,10,759100,10,448124,128,1920520,128,1695325,198,361231,57,1897734,70,1451972,196,12554158,208,657878,26,4933128,169,384617,38,2417448,372,8388145,834,4463964,185,2216536,36,3016116,18,361231,114,7312570,53,708505,35,5446511,372,1348789,81,1130845,57,2802343,224,1320410,64,1650447,128,792204,190,1487358,38,3196476,224,15081503,434,7477497,520,1857914,70,869926,362,6195205,362,7491740,362,1548775,362,6717780,156,6256994,94,4823528,47,16091395,29,3688472,171,7759288,18,3176619,78,916961,488,0,0,1562505,35,3850407,23,4575315,34,4492153,23,2929675,35,3850407,46,11704756,155,2734340,35,4241046,32,1484356,38,0,0,5127521,412,682638,44,4109752,1389,1981424,18,195928,22,1019097,172,3563749,207,146943,22,487600,20,1585473,171,842213,57,292556,44,737594,104,877668,44,6704455,242,265970,10,0,0,2749406,271,1178729,57,421116,38,643624,96,3642259,18,2127461,1835,3024979,661,494980,30,486189,11,846978,108,607732,144,2694895,35,972367,11,549980,20,1539965,35,2887395,35,1044962,57,200200,208,1924930,35,1539965,70,11444222,175,427678,288,7952214,114,7672275,198,47050772,373,2598136,19,384434,64,4529283,268,783489,11,3425680,18,7444983,53,7752228,233,2349986,67,958210,22,447713,44,5249655,92,3227728,57,0,99,0,148,0,49,0,106,490285737]
["UPDATE Avionics Component Costs Table",null,null,null,null,"Calc totals",{"$f":"SUM(G12:G1644)","v":2187391},268,13545395,254,1814346,63,2926196,127,643813,82,1324367,186,1188804,48,188346,108,270294,22,789633,114,549418,162,595357,64,743622,38,1115433,19,3126310,191,538142,22,966318,114,1971545,268,1971545,316,1822343,18,705040,134,1614430,70,1394296,19,753390,22,1883490,35,216237,22,1538698,44,962043,171,1398481,275,918132,230,2782200,324,1213273,19,{"$f":"SUM(BS12:BS1644)","v":538142},44,3724186,81,856135,35,129738,22,216237,11,2186311,19,1289324,64,1091759,64,1294519,18,931645,63,3167167,268,4336675,287,1317523,19,228868,11,897520,26,4251759,320,784724,86,3488876,191,768082,36,1208200,35,1006845,35,428636,18,3424692,134,325079,18,2030950,70,1405607,86,1474909,63,1004017,112,1228701,134,1113332,22,78962,52,1216568,96,{"$f":"SUM(EE12:EE1644)","v":768169},64,1578928,78,7904448,441,506060,10,759100,10,448124,128,1920520,128,1695325,198,361231,57,1897734,70,1451972,196,12554158,208,657878,26,4933128,169,384617,38,2417448,372,8388145,834,4463964,185,2216536,36,3016116,18,361231,114,7312570,53,708505,35,5446511,372,1348789,81,1130845,57,2802343,224,1320410,64,1650447,128,792204,190,1487358,38,3196476,224,{"$f":"SUM(GQ12:GQ1644)","v":15081503},434,7477497,520,1857914,70,869926,362,6195205,362,7491740,362,1548775,362,6717780,156,6256994,94,4823528,47,16091395,29,3688472,171,7759288,18,3176619,78,916961,488,0,0,1562505,35,3850407,23,4575315,34,4492153,23,2929675,35,3850407,46,11704756,155,2734340,35,4241046,32,1484356,38,0,0,5127521,412,682638,44,4109752,1389,1981424,18,195928,22,{"$f":"SUM(JC12:JC1644)","v":1019097},172,3563749,207,146943,22,487600,20,1585473,171,842213,57,292556,44,737594,104,877668,44,6704455,242,265970,10,0,0,2749406,271,1178729,57,421116,38,643624,96,3642259,18,2127461,1835,3024979,661,494980,30,486189,11,846978,108,607732,144,2694895,35,972367,11,549980,20,1539965,35,2887395,35,1044962,57,200200,208,1924930,35,1539965,70,{"$f":"SUM(LO12:LO1644)","v":11444222},175,427678,288,7952214,114,7672275,198,47050772,373,2598136,19,384434,64,4529283,268,783489,11,3425680,18,7444983,53,7752228,233,2349986,67,958210,22,447713,44,5249655,92,3227728,57,0,99,0,148,0,49,0,106,{"$f":"SUM(G2:ND2)","v":490285737}]
["select aircraft_id, aircraft_level_1, aircraft_level_2, aircraft_level_3, aircraft_level_4, engine_level_4",null,null,null,null,"Delta",{"$f":"G2-G1","v":0},{"$f":"H2-H1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT2-BT1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2-EF1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR2-GR1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD2-JD1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP2-LP1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["from aircraft as a LEFT JOIN engine as e ON a.engine_id = e.engine_id where a.deleted!=1 and aircraft_level_1 not in ('Space', 'IGT', 'Missile')"]
["order by aircraft_level_1, aircraft_level_2, aircraft_level_3, aircraft_level_4, engine_level_4",null,null,null,null,"Component IDs in next row"]
[null,null,null,null,null,"component_id",713,null,825,null,863,null,804,null,763,null,724,null,770,null,799,null,875,null,828,null,742,null,740,null,842,null,843,null,752,null,782,null,832,null,739,null,738,null,787,null,753,null,768,null,840,null,781,null,849,null,870,null,876,null,830,null,806,null,743,null,741,null,818,null,780,null,769,null,854,null,877,null,872,null,841,null,758,null,757,null,797,null,864,null,714,null,771,null,821,null,871,null,809,null,759,null,755,null,754,null,800,null,860,null,853,null,794,null,756,null,801,null,772,null,719,null,862,null,737,null,734,null,779,null,808,null,767,null,736,null,802,null,733,null,812,null,820,null,731,null,729,null,728,null,827,null,766,null,847,null,730,null,810,null,735,null,836,null,811,null,765,null,727,null,789,null,790,null,824,null,793,null,850,null,726,null,791,null,823,null,732,null,711,null,712,null,715,null,835,null,716,null,709,null,710,null,760,null,1056,null,1057,null,1058,null,1059,null,882,null,773,null,775,null,833,null,822,null,785,null,805,null,784,null,774,null,861,null,846,null,866,null,845,null,857,null,837,null,795,null,852,null,881,null,819,null,718,null,717,null,777,null,721,null,786,null,874,null,725,null,848,null,873,null,813,null,826,null,834,null,778,null,803,null,776,null,723,null,817,null,720,null,764,null,831,null,838,null,762,null,796,null,722,null,880,null,815,null,868,null,798,null,792,null,856,null,869,null,816,null,858,null,851,null,844,null,807,null,859,null,855,null,878,null,761,null,883,null,746,null,879,null,839,null,745,null,744,null,867,null,788,null,885,null,748,null,814,null,783,null,865,null,829,null,884,null,750,null,749,null,751,null,747]
[null,null,null,null,null,"component_level_2","Auto-pilot",null,"Auto-pilot",null,"Auto-pilot",null,"Auto-pilot",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Communications",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Data",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"Display",null,"FMS",null,"FMS",null,"FMS",null,"FMS",null,"FMS",null,"FMS",null,"FMS",null,"FMS",null,"Harnesses",null,"Harnesses",null,"Harnesses",null,"Harnesses",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"IMA",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Mission",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Navigation",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Sensors",null,"Software",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance",null,"Surveillance"]
[null,null,null,null,null,"component_level_3","A/T Engine Control Unit",null,"Auto pilot system",null,"Dual axis dual system Auto-pilot",null,"Flight Guidance System (A/Pilot)",null,"ADF radios",null,"ADF system",null,"Air Traffic Services Unit ",null,"Antenna suite",null,"ARC 210 radios",null,"ATC Transponder",null,"Audio Control Panel",null,"Audio Management Unit",null,"Avionics Comms Router (ACR)",null,"Central Crypto System",null,"Cockpit Voice Recorder",null,"Comms Management Function (CMF)",null,"Comms Management System",null,"Comms Receivers UF (transceiver/antenna)",null,"Comms Receivers VH (transceiver/antenna)",null,"Communication, Navigation, Identification Unit AN/ASQ-242",null,"CVR control panel",null,"HF Radio",null,"HF-9500 High Frequency Communications System",null,"HST 2100 ",null,"Joint tactical radio system (JTRS),",null,"Radio Altimeters",null,"Radio antenna receivers/transmitters",null,"Radio antenna, amplifier, sat data",null,"Radio Antennas",null,"Radio Management Panel",null,"Radio management system",null,"Radio receivers",null,"Radio Tuning control Panels",null,"SATCOM",null,"Target data acquisition",null,"UHF LOS antennas",null,"UHF SATCOM antenna",null,"AFDX databus",null,"Air Traffic Services Unit (ATSU)",null,"Aircraft Intergated Data System (AIDS)",null,"Aircraft memory system",null,"Combined cockpit voice and data recorder",null,"Data Base loader",null,"Data Management Unit",null,"Digital Data link/transfer",null,"Digital recorder",null,"Digital Voice & Data Recorder",null,"Electronic Flight Bags (EFBs)",null,"FD Interface Unit",null,"Flight Data Recorder",null,"High speed and fibre optics data/signalling network databuses",null,"Integrated data modem",null,"Interface maintenance data recorders",null,"Multi function Advanced Data link AAA Array",null,"Quick Access Recorder (QAR)",null,"Radar altimeter",null,"Wireless LAN data loader",null,"ADIRS CDU",null,"Central Mission display",null,"Clock",null,"Compass",null,"Crew Info System/Maint System",null,"Cursor Control Device",null,"Datalink cockpit Display Unit",null,"DDRMI display",null,"Display Controllers",null,"Display Management Computer (DMC/EFIS)",null,"Display processor",null,"Dual redundant digital bus",null,"ECAM Control panel",null,"ECAM display",null,"EFIS Control panel",null,"EICAS Controller panel",null,"EICAS Crew alerting System",null,"Engine/fuel/ displays",null,"HUD display system",null,"Integrated Electronic Standby System",null,"Integrated Standby Instrument System",null,"Keyboard cursor Control Units (KCCU)",null,"Main displays",null,"Multi Function Display",null,"Navigation display (EFIS)",null,"Panoramic Display Cockpit Electronic Unit",null,"Panormic Cockpit Display",null,"PFD Control panels",null,"Pilot Helmet Mounted Display System",null,"Pilot Night Vision Sensors (PNVS) systems",null,"Primary Flight Display (EFIS)",null,"Standby display",null,"Standby display unit",null,"System Data Acquisition Concentrator (SDAC)",null,"FCU",null,"Flight Augmentation Computers",null,"Flight Control Unit (FCU) panel",null,"Flight Management System",null,"Flight Warning Computer (FWC)",null,"FMGC",null,"MCDU",null,"Mode control Panel (Auto/Pilot control)",null,"Cables and wires",null,"Connectors & back shells",null,"Harnesses, cable assemblies & racks",null,"Relays, contactors & other standard electrical parts",null,"Aircraft avionics management unit",null,"Common Core processing",null,"Common Data Network",null,"IMA",null,"Integrated Avionics computers (IACs)",null,"Integrated Core Processor (ICP)",null,"Modular Avionic Unit, 1,2 and 3",null,"Remote Data concentrators",null,"Remote Data Concentrators",null,"Data Transfer module",null,"Defensive Aids Computer",null,"Defensive counter measures",null,"Directed InfraRed Counter Measures",null,"Infra-red countermeasure",null,"Military Mission Management System",null,"Mission computers",null,"Modernized Target Acquisition Designation Sight (M-TADS) ",null,"Stores management computer",null,"Stores Management System",null,"ADIRS control panel",null,"ADIRU",null,"AHRS package",null,"Air Data Modules (ADM)",null,"Communication, Navigation, Identification Unit AN/ASQ-242",null,"Differential GPS antenna",null,"DME receivers",null,"Embedded GPS/INS",null,"GPS antenna",null,"IN/GPS system ",null,"Inertial Ref Unit (IRU)",null,"Inertial Reference System",null,"Intergated Nav Receivers (INRs)",null,"IRS Gyroscope System",null,"IRU package",null,"Multi Mode Receiver (MMR)",null,"Navigation receiver",null,"Pedestal ADS select",null,"Radar altimeters",null,"Radio antenna, amplifier, sat data",null,"TACAN",null,"VOR receivers",null,"AESA Radar",null,"Air data probes (pitot/static)",null,"Air data sensors",null,"Air Data smart sensor",null,"Airborne Systems Intelligence Payload sensor",null,"Distributed Aperture System (electro-optical)",null,"Electro Optical Targeting System (FLIR & IRST)",null,"Electronic Interferometer Frequency Radar Supports target acquisition systems",null,"Enhanced Integrated Sensor Suite",null,"FLIR sensors",null,"Laser warning receiver",null,"Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar",null,"Mulit InfraRed alerting System (MIRAS) Sensors",null,"Pitot Static sensors",null,"Radar jammer",null,"Radar warning receivers",null,"Sensors IFF, other",null,"Static/standby sensors",null,"Surveillance Sensors",null,"Weather WX radar system",null,"Software",null,"Aircraft Environment Surveillance System (AESS)",null,"ATC control box",null,"ATC Mode S Transponders (TCAS)",null,"Electro-optical reconnaissance sesnor",null,"Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)",null,"Enhanced Vision system",null,"Ground Proximity Warning System (GPWS/EGPWS)",null,"Multi mode radar",null,"Multi Scan Hazard Detection System",null,"Multi spectral camera",null,"Radar Antenna (nose nounted)",null,"Sensor suite WX radar etc",null,"TCAS antennas",null,"TCAS computer",null,"TCAS control panel",null,"WX control panel"]
[null,null,null,null,null,"component_level_4","A/T Engine Control Unit",null,"Auto pilot system",null,"Dual axis dual system Auto-pilot",null,"Flight Guidance System (A/Pilot)",null,"ADF radios",null,"ADF system",null,"Air Traffic Services Unit ",null,"Antenna suite",null,"ARC 210 radios",null,"ATC Transponder",null,"Audio Control Panel",null,"Audio Management Unit",null,"Avionics Comms Router (ACR)",null,"Central Crypto System",null,"Cockpit Voice Recorder",null,"Comms Management Function (CMF)",null,"Comms Management System",null,"Comms Receivers UF (transceiver/antenna)",null,"Comms Receivers VH (transceiver/antenna)",null,"Communication, Navigation, Identification Unit AN/ASQ-242",null,"CVR control panel",null,"HF Radio",null,"HF-9500 High Frequency Communications System",null,"HST 2100 ",null,"Joint tactical radio system (JTRS),",null,"Radio Altimeters",null,"Radio antenna receivers/transmitters",null,"Radio antenna, amplifier, sat data",null,"Radio Antennas",null,"Radio Management Panel",null,"Radio management system",null,"Radio receivers",null,"Radio Tuning control Panels",null,"SATCOM",null,"Target data acquisition",null,"UHF LOS antennas",null,"UHF SATCOM antenna",null,"AFDX databus",null,"Air Traffic Services Unit (ATSU)",null,"Aircraft Intergated Data System (AIDS)",null,"Aircraft memory system",null,"Combined cockpit voice and data recorder",null,"Data Base loader",null,"Data Management Unit",null,"Digital Data link/transfer",null,"Digital recorder",null,"Digital Voice & Data Recorder",null,"Electronic Flight Bags (EFBs)",null,"FD Interface Unit",null,"Flight Data Recorder",null,"High speed and fibre optics data/signalling network databuses",null,"Integrated data modem",null,"Interface maintenance data recorders",null,"Multi function Advanced Data link AAA Array",null,"Quick Access Recorder (QAR)",null,"Radar altimeter",null,"Wireless LAN data loader",null,"ADIRS CDU",null,"Central Mission display",null,"Clock",null,"Compass",null,"Crew Info System/Maint System",null,"Cursor Control Device",null,"Datalink cockpit Display Unit",null,"DDRMI display",null,"Display Controllers",null,"Display Management Computer (DMC/EFIS)",null,"Display processor",null,"Dual redundant digital bus",null,"ECAM Control panel",null,"ECAM display",null,"EFIS Control panel",null,"EICAS Controller panel",null,"EICAS Crew alerting System",null,"Engine/fuel/ displays",null,"HUD display system",null,"Integrated Electronic Standby System",null,"Integrated Standby Instrument System",null,"Keyboard cursor Control Units (KCCU)",null,"Main displays",null,"Multi Function Display",null,"Navigation display (EFIS)",null,"Panoramic Display Cockpit Electronic Unit",null,"Panormic Cockpit Display",null,"PFD Control panels",null,"Pilot Helmet Mounted Display System",null,"Pilot Night Vision Sensors (PNVS) systems",null,"Primary Flight Display (EFIS)",null,"Standby display",null,"Standby display unit",null,"System Data Acquisition Concentrator (SDAC)",null,"FCU",null,"Flight Augmentation Computers",null,"Flight Control Unit (FCU) panel",null,"Flight Management System",null,"Flight Warning Computer (FWC)",null,"FMGC",null,"MCDU",null,"Mode control Panel (Auto/Pilot control)",null,"Avionics Harnesses",null,"Avionics Harnesses",null,"Avionics Harnesses",null,"Avionics Harnesses",null,"Aircraft avionics management unit",null,"Common Core processing",null,"Common Data Network",null,"IMA",null,"Integrated Avionics computers (IACs)",null,"Integrated Core Processor (ICP)",null,"Modular Avionic Unit, 1,2 and 3",null,"Remote Data concentrators",null,"Remote Data Concentrators",null,"Data Transfer module",null,"Defensive Aids Computer",null,"Defensive counter measures",null,"Directed InfraRed Counter Measures",null,"Infra-red countermeasure",null,"Military Mission Management System",null,"Mission computers",null,"Modernized Target Acquisition Designation Sight (M-TADS) ",null,"Stores management computer",null,"Stores Management System",null,"ADIRS control panel",null,"ADIRU",null,"AHRS package",null,"Air Data Modules (ADM)",null,"Communication, Navigation, Identification Unit AN/ASQ-242",null,"Differential GPS antenna",null,"DME receivers",null,"Embedded GPS/INS",null,"GPS antenna",null,"IN/GPS system ",null,"Inertial Ref Unit (IRU)",null,"Inertial Reference System",null,"Intergated Nav Receivers (INRs)",null,"IRS Gyroscope System",null,"IRU package",null,"Multi Mode Receiver (MMR)",null,"Navigation receiver",null,"Pedestal ADS select",null,"Radar altimeters",null,"Radio antenna, amplifier, sat data",null,"TACAN",null,"VOR receivers",null,"AESA Radar",null,"Air data probes (pitot/static)",null,"Air data sensors",null,"Air Data smart sensor",null,"Airborne Systems Intelligence Payload sensor",null,"Distributed Aperture System (electro-optical)",null,"Electro Optical Targeting System (FLIR & IRST)",null,"Electronic Interferometer Frequency Radar Supports target acquisition systems",null,"Enhanced Integrated Sensor Suite",null,"FLIR sensors",null,"Laser warning receiver",null,"Millimeter wave fire-control radar, frequency interferometer, fire-and-forget radar",null,"Mulit InfraRed alerting System (MIRAS) Sensors",null,"Pitot Static sensors",null,"Radar jammer",null,"Radar warning receivers",null,"Sensors IFF, other",null,"Static/standby sensors",null,"Surveillance Sensors",null,"Weather WX radar system",null,"Software",null,"Aircraft Environment Surveillance System (AESS)",null,"ATC control box",null,"ATC Mode S Transponders (TCAS)",null,"Electro-optical reconnaissance sesnor",null,"Electronic Warfare suite AN/ASQ-239 (evasion, engagement,  jamming, c/measures)",null,"Enhanced Vision system",null,"Ground Proximity Warning System (GPWS/EGPWS)",null,"Multi mode radar",null,"Multi Scan Hazard Detection System",null,"Multi spectral camera",null,"Radar Antenna (nose nounted)",null,"Sensor suite WX radar etc",null,"TCAS antennas",null,"TCAS computer",null,"TCAS control panel",null,"WX control panel"]
[null,null,null,null,null,"Equations>>>>",{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",G$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",G$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",I$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",I$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",K$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",K$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",M$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",M$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",O$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",O$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",Q$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",Q$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",S$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",S$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",U$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",U$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",W$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",W$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",Y$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",Y$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",AY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",BY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",CY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",DY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",ES$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",ES$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",EY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",FY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",GY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",HY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",II$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",II$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",IY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",JY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",KY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LE$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LE$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LW$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LY$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",LY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MA$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MC$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",ME$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",ME$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MG$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MG$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MI$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MI$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MK$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MK$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MM$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MM$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MO$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MO$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MQ$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MQ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MS$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MS$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MU$6),'[2]Pt1-DATA'!$C:$E,2,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MU$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MV$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MW$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MX$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MY$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",MZ$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",NA$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",NB$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(VLOOKUP(_xlfn.CONCAT($A10,\"#\",NC$6),'[2]Pt1-DATA'!$C:$E,3,FALSE),\"-\")","v":"-"}]
["aircraft_id","aircraft_level_1","aircraft_level_2","aircraft_level_3","aircraft_level_4","engine_level_4","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","$per item","Num of","END MARKER"]
[674,"Business Jet","Large Jet","ACJ","Airbus ACJ TwoTwenty","Pratt & Whitney PW1500G",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-",104151,2,52076,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1368462,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A12,'Aircraft IDs'!A:A,0),7)","v":"A220"}]
[296,"Business Jet","Large Jet","ACJ","Airbus ACJ320 Family","CFM International CFM56 - 5B",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164717,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A13,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[526,"Business Jet","Large Jet","ACJ","Airbus ACJ320 Family","IAE V2500-A5",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164717,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A14,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[528,"Business Jet","Large Jet","ACJ","Airbus ACJ320neo Family","CFM International LEAP-1A",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164717,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A15,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[527,"Business Jet","Large Jet","ACJ","Airbus ACJ320neo Family","Pratt & Whitney PW1100G",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164717,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A16,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[529,"Business Jet","Large Jet","BBJ","Boeing BBJ MAX","CFM International LEAP-1B",7471,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1157247,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A17,'Aircraft IDs'!A:A,0),7)","v":"B737"}]
[297,"Business Jet","Large Jet","BBJ","Boeing BBJ/BBJ2/BBJ3","CFM International CFM56 - 7B",7471,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1157247,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A18,'Aircraft IDs'!A:A,0),7)","v":"B737"}]
[594,"Business Jet","Large Jet","Boeing 747","Boeing 747-8 VIP","General Electric GEnx-2B",11206,2,59764,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,6967,1,49616,1,60000,1,12404,1,78114,2,182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,13298,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2376181,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A19,'Aircraft IDs'!A:A,0),7)","v":"B747"}]
[35,"Business Jet","Large Jet","Challenger 600 series","Bombardier Challenger 600 series","General Electric CF34-3B","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A20,'Aircraft IDs'!A:A,0),7)","v":"Challenger"}]
[635,"Business Jet","Large Jet","Challenger 600 series","Bombardier Challenger 6XX series","General Electric CF34-3 (New)","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2649,1,18864,1,22812,1,4716,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,981344,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A21,'Aircraft IDs'!A:A,0),7)","v":"Challenger"}]
[72,"Business Jet","Large Jet","Challenger 850","Bombardier Challenger 850","General Electric CF34-3B","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A22,'Aircraft IDs'!A:A,0),7)","v":"Challenger"}]
[48,"Business Jet","Large Jet","Citation Hemisphere","Cessna Citation Hemisphere","Pratt & Whitney Canada PW800","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A23,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[47,"Business Jet","Large Jet","Citation Longitude","Cessna Citation Longitude","Honeywell HTF7000 ","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A24,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[587,"Business Jet","Large Jet","Falcon 10X","Dassault Falcon 10X","Rolls-Royce Pearl 10X","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2649,1,18864,1,22812,1,4716,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1095913,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A25,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[51,"Business Jet","Large Jet","Falcon 6X","Dassault Falcon 6X","Pratt & Whitney Canada PW800","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A26,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[54,"Business Jet","Large Jet","Falcon 7X/8X","Dassault Falcon 7X/8X","Pratt & Whitney Canada PW307A/D","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A27,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[50,"Business Jet","Large Jet","Falcon 900","Dassault Falcon 900","Honeywell TFE731","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A28,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[651,"Business Jet","Large Jet","G400","Gulfstream G400","Pratt & Whitney Canada PW800","-","-",39221,1,"-","-",9413,1,"-","-","-","-","-","-","-","-","-","-",18493,2,"-","-","-","-","-","-","-","-",15411,1,"-","-",22602,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22602,3,25684,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",36246,4,"-","-","-","-","-","-","-","-","-","-",18124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8502,1,"-","-","-","-","-","-","-","-","-","-","-","-",42509,6,10627,2,37195,1,"-","-","-","-",8502,2,"-","-","-","-","-","-","-","-",26568,1,"-","-","-","-","-","-","-","-","-","-","-","-",57537,2,27399,2,"-","-",2225,1,15847,1,19163,1,3962,1,"-","-","-","-","-","-","-","-",98423,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27927,3,"-","-","-","-","-","-","-","-","-","-","-","-",37234,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",18618,1,27927,1,"-","-","-","-","-","-",11549,4,9240,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",86622,1,"-","-","-","-","-","-",112363,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",42543,1,79767,1,"-",1,"-","-","-","-","-",1,1020113,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A29,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[59,"Business Jet","Large Jet","G450","Gulfstream G450","Rolls-Royce Tay 611-8C","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A30,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[61,"Business Jet","Large Jet","G500/G600","Gulfstream G500","Pratt & Whitney Canada PW800","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A31,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[62,"Business Jet","Large Jet","G500/G600","Gulfstream G600 ","Pratt & Whitney Canada PW800","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A32,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[60,"Business Jet","Large Jet","G550","Gulfstream G550","Rolls-Royce BR710","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A33,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[63,"Business Jet","Large Jet","G650","Gulfstream G650","Rolls-Royce BR725","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A34,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[598,"Business Jet","Large Jet","G700","Gulfstream G700","Rolls-Royce Pearl 700","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A35,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[670,"Business Jet","Large Jet","G800","Gulfstream G800","Rolls-Royce Pearl 700","-","-",39221,1,"-","-",9413,1,"-","-","-","-","-","-","-","-","-","-",18493,2,"-","-","-","-","-","-","-","-",15411,1,"-","-",22602,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22602,3,25684,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",36246,4,"-","-","-","-","-","-","-","-","-","-",18124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8502,1,"-","-","-","-","-","-","-","-","-","-","-","-",42509,6,10627,2,37195,1,"-","-","-","-",8502,2,"-","-","-","-","-","-","-","-",26568,1,"-","-","-","-","-","-","-","-","-","-","-","-",57537,2,27399,2,"-","-",2225,1,15847,1,19163,1,3962,1,"-","-","-","-","-","-","-","-",98423,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27927,3,"-","-","-","-","-","-","-","-","-","-","-","-",37234,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",18618,1,27927,1,"-","-","-","-","-","-",11549,4,9240,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",86622,1,"-","-","-","-","-","-",112363,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",42543,1,79767,1,"-",1,"-","-","-","-","-",1,1020113,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A36,'Aircraft IDs'!A:A,0),7)","v":"Gulfstream"}]
[38,"Business Jet","Large Jet","Global 7000","Bombardier Global 7500/8000","General Electric Passport","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A37,'Aircraft IDs'!A:A,0),7)","v":"Global"}]
[36,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 5000","Rolls-Royce BR710","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A38,'Aircraft IDs'!A:A,0),7)","v":"Global"}]
[576,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 5500","Rolls-Royce Pearl 15","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A39,'Aircraft IDs'!A:A,0),7)","v":"Global"}]
[37,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 6000","Rolls-Royce BR710","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A40,'Aircraft IDs'!A:A,0),7)","v":"Global"}]
[577,"Business Jet","Large Jet","Global Express - 5000/6000","Bombardier Global 6500","Rolls-Royce Pearl 15","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-",72906,2,41660,1,"-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,1086106,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A41,'Aircraft IDs'!A:A,0),7)","v":"Global"}]
[74,"Business Jet","Large Jet","Legacy 600/650","Embraer Legacy 600/650","Rolls-Royce AE 3007","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A42,'Aircraft IDs'!A:A,0),7)","v":"EMB Bizjet"}]
[652,"Business Jet","Large Jet","Legacy 700","Embraer legacy 700","Rolls-Royce Pearl 15","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2119,1,15092,1,18250,1,3773,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,971537,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A43,'Aircraft IDs'!A:A,0),7)","v":"EMB Bizjet"}]
[73,"Business Jet","Large Jet","Lineage 1000","Embraer Lineage 1000","General Electric CF34-10E","-","-",37353,1,"-","-",8965,1,"-","-","-","-","-","-","-","-","-","-",17612,2,"-","-","-","-","-","-","-","-",14677,1,"-","-",21526,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21526,3,24461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,4,"-","-","-","-","-","-","-","-","-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,1,"-","-","-","-","-","-","-","-","-","-","-","-",40485,6,10121,2,35424,1,"-","-","-","-",8097,2,"-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-",54797,2,26094,2,"-","-",2322,1,16538,1,20000,1,4134,1,"-","-","-","-","-","-","-","-",93736,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,3,"-","-","-","-","-","-","-","-","-","-","-","-",35461,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,1,26597,1,"-","-","-","-","-","-",10999,4,8800,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",107012,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40517,1,75969,1,"-",1,"-","-","-","-","-",1,975297,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A44,'Aircraft IDs'!A:A,0),7)","v":"EMB Bizjet"}]
[678,"Business Jet","Large Jet","Wide body VIP","Airbus ACJ330-200","Rolls-Royce Trent 700",11206,2,59764,1,"-","-","-","-",17612,2,"-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30364,2,"-","-","-","-","-","-","-","-",52188,2,97461,2,41750,3,31313,1,3890,1,27702,1,33500,1,6926,1,104151,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,49498,1,190104,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1757582,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A45,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[298,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 777","General Electric GE90-115B",11206,2,59764,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,4470,1,31837,1,38500,1,7959,1,78114,2,182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,13298,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2329960,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A46,'Aircraft IDs'!A:A,0),7)","v":"B777"}]
[553,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 777X","General Electric GE9X",22412,2,59764,1,"-","-","-","-","-","-",17612,2,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30364,2,"-","-","-","-","-","-","-","-",52188,2,97461,2,41750,3,31313,1,6169,1,43931,1,53125,1,10982,1,104151,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,6,82497,1,49498,1,190104,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,1766100,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A47,'Aircraft IDs'!A:A,0),7)","v":"B777"}]
[554,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 787","General Electric GEnx-1B",11206,2,59764,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,6038,1,43000,1,52000,1,10750,1,78114,2,182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,13298,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2358982,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A48,'Aircraft IDs'!A:A,0),7)","v":"B787"}]
[555,"Business Jet","Large Jet","Wide body VIP","Boeing BBJ 787","Rolls-Royce Trent 1000",11206,2,59764,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,6038,1,43000,1,52000,1,10750,1,78114,2,182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,13298,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2276484,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A49,'Aircraft IDs'!A:A,0),7)","v":"B787"}]
[42,"Business Jet","Light Jet","Citation CJ3","Cessna Citation CJ3","Williams FJ44-3A","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A50,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[43,"Business Jet","Light Jet","Citation CJ4","Cessna Citation CJ4","Williams FJ44-4A","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A51,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[39,"Business Jet","Light Jet","Citation V","Cessna Citation Encore","Pratt & Whitney Canada JT15D","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A52,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[30,"Business Jet","Light Jet","Hawker 400","Hawker 400","Pratt & Whitney Canada JT15D","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A53,'Aircraft IDs'!A:A,0),7)","v":"Hawker"}]
[56,"Business Jet","Light Jet","Phenom 300","Embraer Phenom 300","Pratt & Whitney Canada PW535E","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A54,'Aircraft IDs'!A:A,0),7)","v":"Phenom"}]
[641,"Business Jet","Light Jet","Phenom 300X","Embraer Phenom 300X","Pratt & Whitney Canada PW535E","-","-",11475,1,"-","-",4590,1,"-","-","-","-","-","-","-","-","-","-",9017,2,"-","-","-","-","-","-","-","-",7515,1,"-","-",11134,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11021,3,12524,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17675,4,"-","-","-","-","-","-","-","-","-","-",8837,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4146,1,"-","-","-","-","-","-","-","-","-","-","-","-",20728,6,5182,2,18137,1,"-","-","-","-",4146,2,"-","-","-","-","-","-","-","-",12955,1,"-","-","-","-","-","-","-","-","-","-","-","-",24048,2,13360,2,"-","-",1306,1,9303,1,11250,1,2326,1,"-","-","-","-","-","-","-","-",38394,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",13618,3,"-","-","-","-","-","-","-","-","-","-","-","-",18157,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9078,1,13298,1,"-","-","-","-","-","-",5632,4,3300,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30937,1,"-","-","-","-","-","-",50359,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20745,1,28488,1,"-",1,"-","-","-","-","-",1,452749,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A55,'Aircraft IDs'!A:A,0),7)","v":"Phenom"}]
[34,"Business Jet","Mid Size Jet","Bombardier Challenger 300/350","Bombardier Challenger 300/350","Honeywell HTF7000 ","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1800,1,12818,1,15500,1,3204,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,732140,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A56,'Aircraft IDs'!A:A,0),7)","v":"Challenger"}]
[649,"Business Jet","Mid Size Jet","Bombardier Challenger 3500","Bombardier Challenger 3500","Honeywell HTF7000 ","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1800,1,12818,1,15500,1,3204,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,732140,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A57,'Aircraft IDs'!A:A,0),7)","v":"Challenger"}]
[46,"Business Jet","Mid Size Jet","Citation Latitude","Cessna Citation Latitude","Pratt & Whitney Canada PW306D","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1452,1,10336,1,12500,1,2584,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,725690,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A58,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[45,"Business Jet","Mid Size Jet","Citation Sovereign","Cessna Citation Sovereign","Pratt & Whitney Canada PW306D","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1452,1,10336,1,12500,1,2584,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,725690,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A59,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[49,"Business Jet","Mid Size Jet","Citation X","Cessna Citation X","Rolls-Royce AE 3007","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1452,1,10336,1,12500,1,2584,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,725690,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A60,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[40,"Business Jet","Mid Size Jet","Citation XLS","Cessna Citation XLS","Pratt & Whitney Canada PW545C","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1452,1,10336,1,12500,1,2584,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,725690,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A61,'Aircraft IDs'!A:A,0),7)","v":"Citation"}]
[53,"Business Jet","Mid Size Jet","Falcon 2000","Dassault Falcon 2000","Pratt & Whitney Canada PW308A/C","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1800,1,12818,1,15500,1,3204,1,"-","-",72906,2,41660,1,"-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,846709,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A62,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[640,"Business Jet","Mid Size Jet","Falcon 2X","Dassault Falcon 2X","Pratt & Whitney Canada PW308A/C","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1800,1,12818,1,15500,1,3204,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",61873,1,"-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,732140,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A63,'Aircraft IDs'!A:A,0),7)","v":"Falcon"}]
[68,"Business Jet","Mid Size Jet","Learjet 60","Learjet 60","Pratt & Whitney Canada PW305A","-","-",17929,1,"-","-",7172,1,"-","-","-","-","-","-","-","-","-","-",14090,2,"-","-","-","-","-","-","-","-",11741,1,"-","-",17395,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17221,3,19569,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27616,4,"-","-","-","-","-","-","-","-","-","-",13808,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6478,1,"-","-","-","-","-","-","-","-","-","-","-","-",32388,6,8097,2,28340,1,"-","-","-","-",6478,2,"-","-","-","-","-","-","-","-",20243,1,"-","-","-","-","-","-","-","-","-","-","-","-",37575,2,20876,2,"-","-",1800,1,12818,1,15500,1,3204,1,"-","-","-","-","-","-","-","-",59991,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21277,3,"-","-","-","-","-","-","-","-","-","-","-","-",28369,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14185,1,20833,1,"-","-","-","-","-","-",8800,4,7700,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",79315,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32414,1,56977,1,"-",1,"-","-","-","-","-",1,670266,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A69,'Aircraft IDs'!A:A,0),7)","v":"Learjet"}]
[550,"Business Jet","Very Light Jet","Cirrus Vision Jet SF50","Cirrus Vision Jet SF50","Williams FJ33","-","-",5902,1,"-","-",2391,1,"-","-","-","-","-","-","-","-","-","-",4893,2,"-","-","-","-","-","-","-","-",3913,1,"-","-",5654,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5597,3,6360,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9090,4,"-","-","-","-","-","-","-","-","-","-",4603,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2024,1,"-","-","-","-","-","-","-","-","-","-","-","-",10628,6,2530,2,9210,1,"-","-","-","-",2024,2,"-","-","-","-","-","-","-","-",6578,1,"-","-","-","-","-","-","-","-","-","-","-","-",12314,2,6842,2,"-","-",1103,1,7856,1,9500,1,1964,1,"-","-","-","-","-","-","-","-",2812,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6973,3,"-","-","-","-","-","-","-","-","-","-","-","-",9300,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",4654,1,6915,1,"-","-","-","-","-","-",2750,4,2200,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",23920,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10535,1,15193,1,"-",1,"-","-","-","-","-",1,206293,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A74,'Aircraft IDs'!A:A,0),7)","v":"SF50"}]
[180,"Business Jet","Very Light Jet","Nextant 400XT","Nextant Aerospace - Nextant 400XT Aircraft","Williams FJ44-3A","-","-",5902,1,"-","-",2391,1,"-","-","-","-","-","-","-","-","-","-",4893,2,"-","-","-","-","-","-","-","-",3913,1,"-","-",5654,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5597,3,6360,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9090,4,"-","-","-","-","-","-","-","-","-","-",4603,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2024,1,"-","-","-","-","-","-","-","-","-","-","-","-",10628,6,2530,2,9210,1,"-","-","-","-",2024,2,"-","-","-","-","-","-","-","-",6578,1,"-","-","-","-","-","-","-","-","-","-","-","-",12314,2,6842,2,"-","-",1103,1,7856,1,9500,1,1964,1,"-","-","-","-","-","-","-","-",2812,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",6973,3,"-","-","-","-","-","-","-","-","-","-","-","-",9300,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",4654,1,6915,1,"-","-","-","-","-","-",2750,4,2200,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",23920,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10535,1,15193,1,"-",1,"-","-","-","-","-",1,206293,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A80,'Aircraft IDs'!A:A,0),7)","v":"Nextant 400XT"}]
[142,"Fighters and Jet Trainers","Attack","Eurofighter Typhoon","Eurofighter Typhoon","Eurojet EJ200","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9784,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",97844,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",69041,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40274,2,"-","-","-","-",23014,1,"-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",121454,2,161939,1,"-","-",202424,1,"-","-","-","-",28340,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2177,1,15505,1,18750,1,3876,1,"-","-","-","-","-","-","-","-","-","-",416606,1,"-","-",17498,10,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",223213,2,"-","-",223213,2,"-","-","-","-","-","-","-","-","-","-",106385,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",193869,1,"-","-",27499,4,"-","-","-","-",43999,6,32999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",255570,1,"-","-","-","-","-","-","-","-",184047,1,177261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2713901,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A85,'Aircraft IDs'!A:A,0),7)","v":"Attack"}]
[637,"Fighters and Jet Trainers","Attack","F-18","F-18 A/D","General Electric F404","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9784,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",97844,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",69041,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40274,2,"-","-","-","-",23014,1,"-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",121454,2,161939,1,"-","-",202424,1,"-","-","-","-",28340,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2950,1,21004,1,25400,1,5251,1,"-","-","-","-","-","-","-","-","-","-",416606,1,"-","-",17498,10,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",223213,2,"-","-",223213,2,"-","-","-","-","-","-","-","-","-","-",106385,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",193869,1,"-","-",27499,4,"-","-","-","-",43999,6,32999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",255570,1,"-","-","-","-","-","-","-","-",184047,1,177261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2728198,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A90,'Aircraft IDs'!A:A,0),7)","v":"Attack"}]
[585,"Fighters and Jet Trainers","Attack","TAI TF-X","TAI TF-X","General Electric F110","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9784,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",97844,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",69041,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40274,2,"-","-","-","-",23014,1,"-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",121454,2,161939,1,"-","-",202424,1,"-","-","-","-",28340,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1684,1,11990,1,14500,1,2998,1,"-","-","-","-","-","-","-","-","-","-",416606,1,"-","-",17498,10,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",223213,2,"-","-",223213,2,"-","-","-","-","-","-","-","-","-","-",106385,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",193869,1,"-","-",27499,4,"-","-","-","-",43999,6,32999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",255570,1,"-","-","-","-","-","-","-","-",184047,1,177261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2704765,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A96,'Aircraft IDs'!A:A,0),7)","v":"Attack"}]
[174,"Fighters and Jet Trainers","Fighters and Jet Trainers","HJT-36 Sitara","HAL HJT-36 Sitara","NPO Saturn AL-551","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",68491,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",74794,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,1,75910,1,"-","-","-","-","-","-","-","-","-","-","-","-",70849,1,"-","-","-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",575,1,4094,1,4950,1,1024,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",111607,2,"-","-","-","-",78124,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48760,2,"-","-","-","-","-","-","-","-","-","-","-","-",26597,1,"-","-",17731,1,"-","-","-","-","-","-","-","-","-","-","-","-",49498,3,"-","-","-","-","-","-","-","-","-","-",54998,2,"-","-","-","-","-","-","-","-","-","-","-","-",82497,1,"-","-","-","-","-","-",114566,1,"-","-","-","-","-","-","-","-","-","-","-","-",81034,1,81034,1,"-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",1158497,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A101,'Aircraft IDs'!A:A,0),7)","v":"Mil Fighter"}]
[149,"Fighters and Jet Trainers","Stealth","B-21","Northrop Grumman B-21 Raider","Pratt & Whitney F135","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9784,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",97844,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",69041,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",40274,2,"-","-","-","-",23014,1,"-","-",17261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",121454,2,161939,1,"-","-",202424,1,"-","-","-","-",28340,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2694,1,19185,1,23200,1,4796,1,"-","-","-","-","-","-","-","-","-","-",416606,1,"-","-",17498,10,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",223213,2,"-","-",279016,1,"-","-","-","-","-","-","-","-","-","-",106385,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",193869,1,"-","-",27499,4,"-","-","-","-",43999,6,32999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",255570,1,"-","-","-","-","-","-","-","-",184047,1,177261,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2779270,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A107,'Aircraft IDs'!A:A,0),7)","v":"Stealth"}]
[592,"Freighter","Large Freighters","Boeing 747","Boeing 747-400CF","General Electric CF6-80C2",22412,2,74705,1,"-","-","-","-","-","-",17612,2,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",50606,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-",52188,2,117423,2,41750,3,31313,1,6967,1,49616,1,60000,1,12404,1,78114,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",13298,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,38499,1,190104,1,"-","-","-","-",30388,2,"-","-","-","-","-","-",42542,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,1813123,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A112,'Aircraft IDs'!A:A,0),7)","v":"B747"}]
[567,"Freighter","Large Freighters","Boeing 747","Boeing 747-8F","General Electric GEnx-2B",22412,2,74705,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",60728,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,6967,1,49616,1,60000,1,12404,1,78114,2,156228,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,17731,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,38499,1,261865,1,"-","-","-","-",30388,2,"-","-","-","-","-","-",42542,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2375378,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A117,'Aircraft IDs'!A:A,0),7)","v":"B747"}]
[664,"Freighter","Large Freighters","Boeing 777","Boeing 777-300 ERSF","General Electric GE90-115B",11206,2,59764,1,"-","-",48559,2,"-","-",11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,4470,1,31837,1,38500,1,7959,1,78114,2,182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,13298,6,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,2378140,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A118,'Aircraft IDs'!A:A,0),7)","v":"B777"}]
[566,"Freighter","Medium Widebody Freighters","A300","Airbus A300-600ST Beluga","General Electric CF6-80A2",22412,2,74705,1,"-","-","-","-","-","-",17612,2,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",50606,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-",52188,2,117423,2,41750,3,31313,1,2787,1,19846,1,24000,1,4962,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",13298,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,"-","-",38499,1,190104,1,"-","-","-","-",30388,2,"-","-","-","-","-","-",42542,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,1575117,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A123,'Aircraft IDs'!A:A,0),7)","v":"A300"}]
[564,"Freighter","Medium Widebody Freighters","A330","Airbus A330-300P2F","Rolls-Royce Trent 700",22412,2,59764,1,"-","-","-","-","-","-",17612,2,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30364,2,"-","-","-","-","-","-","-","-",52188,2,97461,2,41750,3,31313,1,3890,1,27702,1,33500,1,6926,1,104151,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,49498,1,190104,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,1768791,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A128,'Aircraft IDs'!A:A,0),7)","v":"A330"}]
[665,"Freighter","Standard body Freighters","A320ceo","A320-200P2F","CFM International CFM56 - CFM56-5A",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164718,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A134,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[571,"Freighter","Standard body Freighters","Boeing 737NG","Boeing 737-700/-800CF","CFM International CFM56 - 7B",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,1164718,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A139,'Aircraft IDs'!A:A,0),7)","v":"B737"}]
[667,"Freighter","Turboprop Freighters","ATR 42/72","ATR 72/42 Freighter Conversion","Pratt & Whitney Canada PW120",8965,2,33617,1,"-","-","-","-","-","-",8219,2,"-","-","-","-","-","-","-","-",3523,2,5870,1,"-","-","-","-",11741,1,"-","-","-","-",7045,2,7045,2,"-","-",3523,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3523,1,3523,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",12427,1,10357,1,"-","-","-","-",6904,2,"-","-","-","-","-","-","-","-",13808,2,5523,1,10357,1,"-","-","-","-","-","-","-","-",17260,1,"-","-","-","-",9109,1,"-","-",4858,1,4858,1,"-","-","-","-","-","-",7287,1,"-","-",18218,2,"-","-","-","-",4251,2,18218,2,4858,2,"-","-","-","-","-","-",45546,1,"-","-",17004,1,"-","-","-","-","-","-",27328,2,"-","-","-","-","-","-","-","-","-","-",27328,2,"-","-","-","-",9109,2,12526,1,15656,2,7515,2,"-","-",6262,2,28182,2,15656,2,"-","-",1742,1,12404,1,15000,1,3101,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",18617,2,"-","-",6383,7,"-","-","-","-",7447,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26596,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",5280,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",26399,1,82336,1,"-","-",3647,1,18233,2,"-","-","-","-","-","-",14586,1,"-","-","-","-","-","-","-","-","-","-","-",1,"-",1,"-",1,"-",1,698861,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A145,'Aircraft IDs'!A:A,0),7)","v":"ATR"}]
[132,"Helicopter","Attack","Future Attack Reconnaissance Aircraft","Bell V-280 Valor ","Rolls-Royce 1107","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-",25303,1,"-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3338,1,23774,1,28750,1,5944,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53193,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",114566,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1493963,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A150,'Aircraft IDs'!A:A,0),7)","v":"Attack Helo"}]
[646,"Helicopter","Transport & Utility","412X","Bell 412X","Pratt & Whitney Canada PT6T","-","-","-","-",39220,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20137,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31882,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",31882,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14169,2,"-","-","-","-","-","-","-","-","-","-",31882,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",118,1,844,1,1020,1,211,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21720,2,"-","-","-","-","-","-",18617,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28599,1,"-","-","-","-",30799,1,46581,1,"-","-","-","-","-","-","-","-","-","-","-","-",21676,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",434124,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A155,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[93,"Helicopter","Transport & Utility","Bell 525 Relentless","Bell 525 Relentless","General Electric T700","-","-","-","-",39220,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20137,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31882,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",31882,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",14169,2,"-","-","-","-","-","-","-","-","-","-",31882,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",70,1,496,1,600,1,124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",21720,2,"-","-","-","-","-","-",18617,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,1,"-","-","-","-",30799,1,49099,1,"-","-","-","-","-","-","-","-","-","-","-","-",21676,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",462138,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A161,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[108,"Helicopter","Transport & Utility","H130","Airbus H130","Turbomeca Arriel","-","-","-","-",19222,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9873,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",6943,2,"-","-","-","-","-","-","-","-","-","-",15627,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8684,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",90,1,645,1,780,1,161,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10648,2,"-","-","-","-","-","-",9087,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28599,1,"-","-","-","-",15102,1,23920,1,"-","-","-","-","-","-","-","-","-","-","-","-",10636,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",268326,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A166,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[102,"Helicopter","Transport & Utility","H175","Airbus H175","Pratt & Whitney Canada PT6C","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",40485,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-","-","-","-","-","-","-",45546,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",154,1,1092,1,1320,1,273,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22164,2,"-","-","-","-","-","-",31029,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,1,"-","-","-","-",43999,1,67985,1,"-","-","-","-","-","-","-","-","-","-","-","-",30388,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",597436,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A172,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[490,"Helicopter","Transport & Utility","HAL Dhruv","HAL Dhruv","Turbomeca TM 333","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",16194,2,"-","-","-","-",25303,1,"-","-","-","-",31882,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",300,1,2134,1,2580,1,534,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",29788,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",39028,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1310929,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A177,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[223,"Helicopter","Transport & Utility","Kawasaki BK 117","Kawasaki BK 117","Turbomeca Arriel","-","-","-","-",19222,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9873,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",6943,2,"-","-","-","-","-","-","-","-","-","-",15627,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8684,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",300,1,2134,1,2580,1,534,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10648,2,"-","-","-","-","-","-",9087,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,1,"-","-","-","-",15102,1,26439,1,"-","-","-","-","-","-","-","-","-","-","-","-",10636,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",301116,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A182,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[118,"Helicopter","Transport & Utility","Kawasaki OH-1","Kawasaki OH-1","Mitsubishi TS1","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",8097,2,"-","-","-","-",25303,1,"-","-","-","-",15627,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",530,1,3771,1,4560,1,942,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10947,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",20144,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1253107,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A183,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[84,"Helicopter","Transport & Utility","Leonardo AW119 Koala","Leonardo AW119 Koala","Pratt & Whitney Canada PT6B","-","-","-","-",19222,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9873,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",6943,2,"-","-","-","-","-","-","-","-","-","-",15627,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8684,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",104,1,744,1,900,1,186,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",10648,2,"-","-","-","-","-","-",9087,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28599,1,"-","-","-","-",15102,1,23920,1,"-","-","-","-","-","-","-","-","-","-","-","-",10636,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",268584,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A188,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[96,"Helicopter","Transport & Utility","Leonardo AW609","Leonardo AW609","Pratt & Whitney Canada PT6C","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44030,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",40485,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-","-","-","-","-","-","-",45546,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2612,1,18606,1,22500,1,4652,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22164,2,"-","-","-","-","-","-",31029,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,1,"-","-","-","-",43999,1,67985,1,"-","-","-","-","-","-","-","-","-","-","-","-",30388,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",642967,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A193,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[123,"Helicopter","Transport & Utility","NH90","NHIndustries Tactical Transport Helicopter","Safran RTM322","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-",25303,1,"-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",669,1,4763,1,5760,1,1191,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53193,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",114566,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1444540,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A199,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[129,"Helicopter","Transport & Utility","SH-60","Sikorsky SH-60 Seahawk - MH-60R","General Electric T700","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-",25303,1,"-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1568,1,11164,1,13500,1,2791,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53193,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",114566,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1461180,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A204,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[95,"Helicopter","Transport & Utility","UH-1","Bell UH-1Y Venom","General Electric T700","-","-",59764,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53814,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,28767,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",25303,2,"-","-","-","-",25303,1,"-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",101212,1,20243,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1092,1,7773,1,9400,1,1944,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44643,1,"-","-","-","-","-","-",83705,1,"-","-",111607,2,78124,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",53193,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",76997,1,"-","-","-","-",43999,1,82497,1,"-","-","-","-",54998,1,43999,2,"-","-","-","-","-","-","-","-",114566,1,"-","-","-","-","-","-","-","-","-","-",121551,1,"-","-","-","-","-","-","-","-",98253,1,"-","-","-","-","-","-","-","-","-","-",1452366,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A210,'Aircraft IDs'!A:A,0),7)","v":"Helo"}]
[634,"Large Commercial Aircraft","Single Aisle","A320ceo","A319-100","CFM International CFM56 - CFM56-5A",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A216,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[511,"Large Commercial Aircraft","Single Aisle","A320ceo","Airbus A320ceo","IAE V2500-A5",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A221,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[210,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A320neo","Pratt & Whitney PW1100G",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A227,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[515,"Large Commercial Aircraft","Single Aisle","A320neo","Airbus A321neo","CFM International LEAP-1A",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A232,'Aircraft IDs'!A:A,0),7)","v":"A320"}]
[534,"Large Commercial Aircraft","Single Aisle","Boeing 737 Classic","Boeing 737 Classic: 737-300","CFM International CFM56 - 3 ",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A237,'Aircraft IDs'!A:A,0),7)","v":"B737"}]
[197,"Large Commercial Aircraft","Single Aisle","Boeing 737MAX","Boeing 737 MAX: 737 MAX 9","CFM International LEAP-1B",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,1,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212232,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A243,'Aircraft IDs'!A:A,0),7)","v":"B737"}]
[522,"Large Commercial Aircraft","Single Aisle","Boeing 757","Boeing 757","Pratt & Whitney PW2000",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212233,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A248,'Aircraft IDs'!A:A,0),7)","v":"B757"}]
[230,"Large Commercial Aircraft","Single Aisle","Boeing 757","Boeing 757","Rolls-Royce RB211-534E4/E4B",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,9784,1,"-","-","-","-",19569,1,"-","-","-","-",11741,2,11741,2,"-","-",5871,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",5871,1,5871,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",47519,1,43999,1,137227,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1212233,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A249,'Aircraft IDs'!A:A,0),7)","v":"B757"}]
[212,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-200","General Electric CF6-80E1",11206,2,59764,1,"-","-","-","-",17612,2,"-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30364,2,"-","-","-","-","-","-","-","-",52188,2,97461,2,41750,3,31313,1,3890,1,27702,1,33500,1,6926,1,104151,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,49498,1,190104,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1757582,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A254,'Aircraft IDs'!A:A,0),7)","v":"A330"}]
[519,"Large Commercial Aircraft","Twin Aisle","A330","Airbus A330-300","Rolls-Royce Trent 700",11206,2,59764,1,"-","-","-","-",17612,2,"-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",30364,2,"-","-","-","-","-","-","-","-",52188,2,97461,2,41750,3,31313,1,3890,1,27702,1,33500,1,6926,1,104151,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,49498,1,190104,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1757582,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A259,'Aircraft IDs'!A:A,0),7)","v":"A330"}]
[7,"Large Commercial Aircraft","Twin Aisle","A350","Airbus A350-1000","Rolls-Royce Trent XWB-97",11206,2,59764,1,"-","-",48559,2,11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,5806,1,41346,1,50000,1,10336,1,"-","-",182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,10638,8,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",2322085,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A265,'Aircraft IDs'!A:A,0),7)","v":"A350"}]
[12,"Large Commercial Aircraft","Twin Aisle","Boeing 767","Boeing 767","General Electric CF6-80C2",22412,2,74705,1,"-","-","-","-",17612,2,"-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",50606,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-",52188,2,117423,2,41750,3,31313,1,3019,1,21500,1,26000,1,5375,1,78114,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,38499,1,190104,1,"-","-","-","-",30388,2,"-","-","-","-","-","-",42542,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1737367,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A270,'Aircraft IDs'!A:A,0),7)","v":"B767"}]
[201,"Large Commercial Aircraft","Twin Aisle","Boeing 777","Boeing 777: 777-200LR","General Electric GE90-115B",11206,2,59764,1,"-","-",48559,2,11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,4470,1,31837,1,38500,1,7959,1,"-","-",182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,10638,8,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",2297363,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A276,'Aircraft IDs'!A:A,0),7)","v":"B777"}]
[204,"Large Commercial Aircraft","Twin Aisle","Boeing 777X","Boeing 777X: 777-9","General Electric GE9X",22412,2,59764,1,"-","-",48559,2,11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",97461,2,41750,2,15657,1,4935,1,35144,1,42500,1,8786,1,"-","-",156228,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,10638,8,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,49498,1,261865,1,"-","-","-","-",35452,2,"-","-","-","-","-","-",45581,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",2261035,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A281,'Aircraft IDs'!A:A,0),7)","v":"B777"}]
[199,"Large Commercial Aircraft","Twin Aisle","Boeing 787","Boeing 787 Dreamliner: 787-9","General Electric GEnx-1B",11206,2,59764,1,"-","-",48559,2,11741,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,1,24461,1,"-","-",17612,2,17612,2,"-","-",4893,1,19569,1,"-","-",34245,1,"-","-","-","-","-","-","-","-","-","-",7828,1,"-","-","-","-",24461,2,48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,"-","-","-","-","-","-","-","-",34520,2,9205,1,23014,1,"-","-","-","-","-","-","-","-",27616,1,"-","-",28767,1,20243,1,"-","-","-","-",10121,1,50606,1,"-","-","-","-","-","-","-","-",50606,2,"-","-","-","-","-","-","-","-",20243,1,"-","-",30364,1,"-","-",111333,2,"-","-",35424,1,"-","-","-","-",85018,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",117423,2,41750,2,15657,1,6038,1,43000,1,52000,1,10750,1,"-","-",182270,2,156228,1,"-","-","-","-","-","-","-","-",26038,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",31029,2,10638,8,"-","-","-","-",10638,2,"-","-","-","-","-","-","-","-","-","-",13298,2,"-","-",39894,2,44327,2,"-","-","-","-",13298,2,"-","-","-","-","-","-","-","-",13200,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",48179,1,"-","-",82497,1,49498,1,261865,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-",43555,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",2326385,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A286,'Aircraft IDs'!A:A,0),7)","v":"B787"}]
[531,"Large Commercial Aircraft","Very large aircraft","Boeing 747","Boeing 747-400","Rolls-Royce RB211-524G/H &T",22412,2,59764,1,"-","-","-","-",17612,2,"-","-",24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",17612,1,"-","-","-","-",17612,2,17612,3,"-","-",4893,1,24461,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",7828,3,34245,3,"-","-","-","-",48922,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,2,46027,1,"-","-","-","-","-","-",34520,2,"-","-",23014,1,"-","-","-","-","-","-","-","-",20712,1,"-","-",28767,1,"-","-","-","-",10121,1,10121,1,"-","-","-","-",25303,2,"-","-","-","-",70849,3,"-","-","-","-","-","-","-","-",15182,1,"-","-",25303,1,"-","-","-","-","-","-",30364,1,"-","-","-","-",70849,6,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-",52188,2,117423,2,41750,3,31313,1,6967,1,49616,1,60000,1,12404,1,78114,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-",10638,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-","-","-",13298,2,"-","-",10999,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",44879,1,8800,6,82497,1,49498,1,190104,1,"-","-","-","-",42542,2,"-","-","-","-","-","-",48620,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1844993,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A292,'Aircraft IDs'!A:A,0),7)","v":"B747"}]
[636,"Military Transport / Special Mission","Military Jet","B-52 Stratofortress","Boeing B-52 Stratofortress","Pratt & Whitney TF33-P-3/103",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,5871,1,"-","-","-","-",11741,1,"-","-","-","-",9784,2,9784,2,"-","-",3913,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4893,1,4893,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,78114,2,"-","-","-","-",676984,1,"-","-","-","-","-","-","-","-","-","-","-","-",167409,1,150669,1,195311,1,"-","-",167409,2,"-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",33245,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",137496,1,"-","-","-","-",38499,2,148558,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,2713300,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A297,'Aircraft IDs'!A:A,0),7)","v":"Military Jet"}]
[163,"Military Transport / Special Mission","Military Jet","C-5","Lockheed C-5 Galaxy","General Electric CF6-80C2","-","-",97116,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39138,2,58707,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",73384,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",115069,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",151818,2,"-","-","-","-",20243,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,6,"-","-","-","-","-","-","-","-","-","-","-","-",78282,2,"-","-","-","-",46970,2,"-","-",6967,1,49616,1,60000,1,12404,1,78114,2,"-","-","-","-",676984,1,"-","-","-","-","-","-","-","-","-","-","-","-",167409,1,150669,1,195311,1,"-","-",167409,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-",22164,2,"-","-","-","-",13200,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,3,"-","-","-","-","-","-",137496,1,"-","-","-","-","-","-",210247,1,136744,1,"-","-","-","-","-","-","-","-","-","-","-","-",81034,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3098550,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A302,'Aircraft IDs'!A:A,0),7)","v":"Military Jet"}]
[162,"Military Transport / Special Mission","Military Turboprop","C-130J","Lockheed Martin C-130J Super Hercules","Rolls-Royce AE 2100","-","-",97116,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39138,2,58707,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",73384,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",115069,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",151818,2,"-","-","-","-",20243,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,6,"-","-","-","-","-","-","-","-","-","-","-","-",78282,2,"-","-","-","-",46970,2,"-","-",3658,1,26048,1,31500,1,6512,1,78114,2,"-","-","-","-",260379,1,"-","-","-","-","-","-","-","-","-","-","-","-",167409,1,150669,1,195311,1,"-","-",167409,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-",22164,2,"-","-","-","-",13200,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,3,"-","-","-","-","-","-",137496,1,"-","-","-","-","-","-",210247,1,136744,1,"-","-","-","-","-","-","-","-","-","-","-","-",81034,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2620676,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A308,'Aircraft IDs'!A:A,0),7)","v":"Military TP"}]
[181,"Military Transport / Special Mission","Military Turboprop","ShinMaywa US-2","ShinMaywa US-2","Rolls-Royce AE 2100","-","-",97116,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39138,2,58707,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",73384,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",115069,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",151818,2,"-","-","-","-",20243,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,6,"-","-","-","-","-","-","-","-","-","-","-","-",78282,2,"-","-","-","-",46970,2,"-","-",824,1,5871,1,7100,1,1468,1,78114,2,"-","-","-","-",676984,1,"-","-","-","-","-","-","-","-","-","-","-","-",167409,1,150669,1,195311,1,"-","-",167409,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",26597,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",44327,3,"-","-","-","-","-","-",44327,2,"-","-","-","-",15958,2,"-","-",22164,2,"-","-","-","-",13200,8,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",54998,3,"-","-","-","-","-","-",137496,1,"-","-","-","-","-","-",210247,1,136744,1,"-","-","-","-","-","-","-","-","-","-","-","-",81034,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2984826,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A313,'Aircraft IDs'!A:A,0),7)","v":"Military TP"}]
[574,"Military Transport / Special Mission","Transport & Utility","Boeing C-40 Clipper ","Boeing C-40 Clipper","CFM International CFM56 - 7B",14941,2,56029,1,"-","-","-","-","-","-",13699,2,"-","-","-","-","-","-","-","-",5871,2,5871,1,"-","-","-","-",11741,1,"-","-","-","-",9784,2,9784,2,"-","-",3913,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",4893,1,4893,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",20712,1,17261,1,"-","-","-","-",11506,2,"-","-","-","-","-","-","-","-",23014,2,9205,1,17261,1,"-","-","-","-","-","-","-","-",28767,1,"-","-","-","-",15182,1,"-","-",8097,1,8097,1,"-","-","-","-","-","-",12145,1,"-","-",30364,3,"-","-","-","-",7085,2,30364,2,8097,2,"-","-","-","-","-","-",75910,1,"-","-",28340,1,"-","-","-","-","-","-",45546,2,"-","-","-","-","-","-","-","-","-","-",45546,2,"-","-","-","-",15182,2,20876,1,26094,2,12525,3,"-","-",10437,2,46970,2,26094,2,"-","-",2903,1,20674,1,25000,1,5168,1,78114,2,"-","-","-","-",676984,1,"-","-","-","-","-","-","-","-","-","-","-","-",167409,1,150669,1,195311,1,"-","-",167409,2,"-","-","-","-","-","-","-","-","-","-",31029,3,"-","-",10638,8,"-","-","-","-",12412,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",33245,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8800,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",137496,1,"-","-","-","-",38499,2,148558,1,"-","-",6078,1,30388,2,"-","-","-","-","-","-",24310,1,"-","-","-","-","-","-","-","-","-","-","-",2,"-",1,"-",1,"-",1,2713300,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A314,'Aircraft IDs'!A:A,0),7)","v":"Mil Transport"}]
[218,"Regional","Regional Jet","Bombardier CRJ","Bombardier CRJ700-700","General Electric CF34-8C","-","-","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-",6849,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11741,4,"-","-",29353,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,13808,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3037,2,"-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,2,25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",78282,2,31313,2,"-","-",2322,1,16538,1,20000,1,4134,1,"-","-","-","-","-","-","-","-","-","-","-","-",104151,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39894,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28369,4,"-","-","-","-","-","-","-","-",15958,1,"-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7700,8,"-","-","-","-","-","-","-","-","-","-",32999,1,101976,1,"-","-","-","-","-","-","-","-","-","-","-","-",50646,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",925102,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A319,'Aircraft IDs'!A:A,0),7)","v":"CRJ"}]
[24,"Regional","Regional Jet","Embraer E170/190","Embraer E175-E2","Pratt & Whitney PW1700G","-","-","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-",6849,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11741,4,"-","-",29353,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,13808,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3037,2,"-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,2,25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",78282,2,31313,2,"-","-",2903,1,20674,1,25000,1,5168,1,"-","-","-","-","-","-","-","-","-","-","-","-",156228,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39894,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28369,4,"-","-","-","-","-","-","-","-",15958,1,"-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7700,8,"-","-","-","-","-","-","-","-","-","-",32999,1,101976,1,"-","-","-","-","-","-","-","-","-","-","-","-",50646,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",987930,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A324,'Aircraft IDs'!A:A,0),7)","v":"EMB Regional"}]
[29,"Regional","Regional Jet","Sukhoi Superjet","Sukhoi Superjet 100","PowerJet SaM146","-","-","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-",6849,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11741,4,"-","-",29353,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,13808,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3037,2,"-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,2,25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",78282,2,31313,2,"-","-",2322,1,16538,1,20000,1,4134,1,"-","-","-","-","-","-","-","-","-","-","-","-",156228,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39894,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28369,4,"-","-","-","-","-","-","-","-",15958,1,"-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7700,8,"-","-","-","-","-","-","-","-","-","-",32999,1,101976,1,"-","-","-","-","-","-","-","-","-","-","-","-",50646,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",977179,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A330,'Aircraft IDs'!A:A,0),7)","v":"Superjet 100"}]
[621,"Regional","Regional Turboprop","De Havilland Canada DHC-8","De Havilland Canada DHC-8-100","Pratt & Whitney Canada PW120","-","-","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-",6849,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11741,4,"-","-",29353,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,13808,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3037,2,"-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,2,25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",78282,2,31313,2,"-","-",2032,1,14472,1,17500,1,3618,1,"-","-","-","-","-","-","-","-","-","-","-","-",104151,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39894,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28369,4,"-","-","-","-","-","-","-","-",15958,1,"-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7700,8,"-","-","-","-","-","-","-","-","-","-",32999,1,101976,1,"-","-","-","-","-","-","-","-","-","-","-","-",50646,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",919730,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A335,'Aircraft IDs'!A:A,0),7)","v":"Reg TP"}]
[625,"Regional","Regional Turboprop","Xian MA60","Xian MA60","Pratt & Whitney Canada PW120","-","-","-","-","-","-",56029,1,"-","-","-","-","-","-","-","-","-","-","-","-",6849,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",11741,4,"-","-",29353,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",34520,1,13808,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3037,2,"-","-","-","-",60728,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",65788,2,25303,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50606,5,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",78282,2,31313,2,"-","-",2032,1,14472,1,17500,1,3618,1,"-","-","-","-","-","-","-","-","-","-","-","-",104151,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",39894,3,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",28369,4,"-","-","-","-","-","-","-","-",15958,1,"-","-","-","-","-","-","-","-","-","-",32999,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7700,8,"-","-","-","-","-","-","-","-","-","-",32999,1,101976,1,"-","-","-","-","-","-","-","-","-","-","-","-",50646,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",919730,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A341,'Aircraft IDs'!A:A,0),7)","v":"Reg TP"}]
[80,"Turbine GA","Turbine GA","Beechcraft King Air","Beechcraft King Air","Pratt & Whitney Canada PT6A","-","-","-","-",27454,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",14096,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9918,2,"-","-","-","-","-","-","-","-","-","-",22317,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",12398,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",458,1,3266,1,3950,1,816,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15204,2,"-","-","-","-","-","-",26064,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27698,1,"-","-","-","-","-","-","-","-","-","-","-","-",8914,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",217209,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A346,'Aircraft IDs'!A:A,0),7)","v":"Turbine GA"}]
[224,"Turbine GA","Turbine GA","Dornier Do 228","Dornier Do 228","Honeywell TPE331","-","-","-","-",27454,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",14096,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9918,2,"-","-","-","-","-","-","-","-","-","-",22317,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",12398,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1045,1,7442,1,9000,1,1860,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15204,2,"-","-","-","-","-","-",26064,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27698,1,"-","-","-","-","-","-","-","-","-","-","-","-",8914,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",228066,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A351,'Aircraft IDs'!A:A,0),7)","v":"Turbine GA"}]
[75,"Turbine GA","Turbine GA","Piaggio P.180 Avanti","Piaggio P.180 Avanti","Pratt & Whitney Canada PT6A","-","-","-","-",27454,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",14096,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9918,2,"-","-","-","-","-","-","-","-","-","-",22317,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",12398,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",203,1,1447,1,1750,1,362,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15204,2,"-","-","-","-","-","-",26064,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27698,1,"-","-","-","-","-","-","-","-","-","-","-","-",8914,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",212481,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A357,'Aircraft IDs'!A:A,0),7)","v":"Turbine GA"}]
[79,"Turbine GA","Turbine GA","Reims-Cessna F406 Caravan II","Reims-Cessna F406 Caravan II","Pratt & Whitney Canada PT6A","-","-","-","-",27454,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",14096,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",22317,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",9918,2,"-","-","-","-","-","-","-","-","-","-",22317,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",12398,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",203,1,1447,1,1750,1,362,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15204,2,"-","-","-","-","-","-",26064,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",27698,1,"-","-","-","-","-","-","-","-","-","-","-","-",8914,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",212481,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A362,'Aircraft IDs'!A:A,0),7)","v":"Turbine GA"}]
[169,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","Beechcraft T-6 Texan II","Beechcraft T-6 Texan II","Pratt & Whitney Canada PT6A","-","-","-","-",19222,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",58707,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9873,1,"-","-","-","-",63287,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",6943,2,"-","-","-","-","-","-","-","-","-","-",15627,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8684,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",308,1,2192,1,2650,1,548,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",111607,2,"-","-","-","-",78124,2,"-","-","-","-","-","-",10648,2,"-","-","-","-","-","-",18245,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20144,1,"-","-","-","-","-","-","-","-","-","-","-","-",10434,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",468525,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A367,'Aircraft IDs'!A:A,0),7)","v":"TP Trainer"}]
[677,"Turboprop Trainers / Light Attack","Turboprop Trainers / Light Attack","HHT-40","HAL HHT-40","Honeywell TPE331","-","-","-","-",19222,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",58707,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",9873,1,"-","-","-","-",63287,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",15627,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",6943,2,"-","-","-","-","-","-","-","-","-","-",15627,4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-",8684,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",308,1,2192,1,2650,1,548,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",111607,2,"-","-","-","-",78124,2,"-","-","-","-","-","-",10648,2,"-","-","-","-","-","-",18245,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20144,1,"-","-","-","-","-","-","-","-","-","-","-","-",10434,1,"-","-","-","-","-","-","-","-","-","-","-","-","-",1,"-","-","-","-",468525,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A369,'Aircraft IDs'!A:A,0),7)","v":"TP Trainer"}]
[901,"UAV","MALE/HALE","Bayraktar TB-2","Bayraktar TB-2","NULL","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A375,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[673,"UAV","MALE/HALE","Eurodrone","Eurodrone","General Electric Catalyst","-","-",39221,1,"-","-","-","-","-","-","-","-","-","-","-","-",25684,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20547,2,12328,4,"-","-","-","-","-","-","-","-","-","-","-","-",25684,1,"-","-",12328,2,20547,1,"-","-","-","-","-","-","-","-","-","-","-","-",54370,1,"-","-",21748,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",105468,1,"-","-","-","-","-","-",146483,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",18618,2,"-","-",69816,1,13963,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",20790,3,"-","-",46199,1,"-","-","-","-","-","-",92397,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",96500,1,"-","-","-","-","-","-",74449,1,"-","-","-","-","-","-","-","-","-","-",42543,4,"-","-","-","-","-","-","-","-","-","-","-","-",959716,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A376,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[449,"UAV","MALE/HALE","MQ-4C Triton","MQ-4C Triton","Rolls-Royce F137-RR-100","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A377,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[450,"UAV","MALE/HALE","MQ-9 Reaper","MQ-9 Reaper","Honeywell TPE331","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A378,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[902,"UAV","MALE/HALE","Other MALE/HALE","Other MALE/HALE","NULL","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A379,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[452,"UAV","MALE/HALE","RQ-4A Global Hawk","RQ-4A Global Hawk","Rolls-Royce F137-RR-100","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A380,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[907,"UAV","TUAV","Other TUAV","Other TUAV","NULL","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A381,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[906,"UAV","TUAV","RQ-7 Shadow","RQ-7 Shadow","NULL","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A382,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[903,"UAV","VTUAV","MQ-8","MQ-8","Allison Model 250 (B)","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A383,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[904,"UAV","VTUAV","Other VTUAV","Other VTUAV","NULL","-","-",37353,1,"-","-","-","-","-","-","-","-","-","-","-","-",24461,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19569,2,11741,4,"-","-","-","-","-","-","-","-","-","-","-","-",24461,1,"-","-",11741,2,19569,1,"-","-","-","-","-","-","-","-","-","-","-","-",51781,1,"-","-",20712,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",100446,1,"-","-","-","-","-","-",139508,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",17731,2,"-","-",66491,1,13298,2,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",19800,3,"-","-",43999,1,"-","-","-","-","-","-",87997,1,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",91905,1,"-","-","-","-","-","-",70904,1,"-","-","-","-","-","-","-","-","-","-",40517,4,"-","-","-","-","-","-","-","-","-","-","-","-",914017,{"$f":"INDEX('Aircraft IDs'!A:G,MATCH(A384,'Aircraft IDs'!A:A,0),7)","v":"UAV"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISNUMBER(X373)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISNUMBER(X374)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]